Inter Pharma Public Company Limited (BKK: IP)
Thailand
· Delayed Price · Currency is THB 3.960
-0.040 (-1.00%)
Sep 6, 2024, 4:39 PM ICT
IP Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2016 |
| Net Income | 20.39 | 50.79 | 118.88 | 105.22 | 52.54 | 43.47 | Upgrade
|
| Depreciation & Amortization | 99.8 | 97.18 | 64.47 | 25.67 | 5.19 | 1.85 | Upgrade
|
| Other Amortization | 1.07 | 1.07 | 1.28 | 0.93 | 0.5 | 0.22 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.75 | 0.47 | 0.83 | 3.6 | 0 | 0 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.05 | 3.05 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 5.28 | 3.89 | 5.17 | 1.8 | -1.59 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 2.3 | 2.27 | 0.77 | 0.08 | 0.16 | 0.22 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | - | 0.38 | Upgrade
|
| Other Operating Activities | 23.59 | 22.44 | 31.65 | 16.21 | 12.53 | 6.71 | Upgrade
|
| Change in Accounts Receivable | -42.9 | -43.82 | -43.02 | -138.36 | -45.89 | -24.46 | Upgrade
|
| Change in Inventory | 36.54 | -24.4 | -60.61 | -85.31 | -26.58 | 5.14 | Upgrade
|
| Change in Accounts Payable | 3.21 | 10.15 | 26.32 | 35.21 | -4.61 | -29.69 | Upgrade
|
| Change in Other Net Operating Assets | 0.09 | -1.68 | -2.63 | -6.62 | -1.07 | 1.19 | Upgrade
|
| Operating Cash Flow | 153.16 | 121.42 | 143.09 | -41.57 | -8.82 | 5.03 | Upgrade
|
| Operating Cash Flow Growth | 43.67% | -15.15% | - | - | - | - | Upgrade
|
| Capital Expenditures | -132.56 | -106.46 | -27.37 | -224.15 | -12.45 | -0.62 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.81 | 0.05 | 0.25 | 2.8 | - | 0 | Upgrade
|
| Cash Acquisitions | - | - | -538.45 | -106.57 | -241.6 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -47.64 | -37.63 | -22.6 | -13.69 | -2.05 | -1.56 | Upgrade
|
| Investment in Securities | -36.33 | -36.32 | -0.02 | -10.23 | 6.13 | -0.01 | Upgrade
|
| Other Investing Activities | -2.73 | -52.4 | 0.06 | 0.06 | 0.24 | 0.15 | Upgrade
|
| Investing Cash Flow | -218.46 | -232.77 | -588.13 | -351.79 | -249.73 | -2.05 | Upgrade
|
| Short-Term Debt Issued | - | 45 | 20 | 120 | 1.6 | 17.6 | Upgrade
|
| Long-Term Debt Issued | - | 6 | 200 | 139 | 108 | - | Upgrade
|
| Total Debt Issued | 10 | 51 | 220 | 259 | 109.6 | 17.6 | Upgrade
|
| Short-Term Debt Repaid | - | -47.6 | -112.06 | - | - | -20 | Upgrade
|
| Long-Term Debt Repaid | - | -171.43 | -79.68 | -23.19 | -1.98 | - | Upgrade
|
| Total Debt Repaid | -142.85 | -219.03 | -191.74 | -23.19 | -1.98 | -20 | Upgrade
|
| Net Debt Issued (Repaid) | -132.85 | -168.03 | 28.26 | 235.81 | 107.62 | -2.4 | Upgrade
|
| Issuance of Common Stock | - | - | 1,043 | 192.22 | - | 337 | Upgrade
|
| Common Dividends Paid | -12.99 | -67 | - | -4.83 | -38.02 | -11.57 | Upgrade
|
| Other Financing Activities | -15.9 | -17.83 | -23.55 | -8.28 | -1.38 | -15.82 | Upgrade
|
| Financing Cash Flow | -161.73 | -252.86 | 1,048 | 414.92 | 68.23 | 307.21 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.21 | 0.17 | -0.26 | -0.01 | - | - | Upgrade
|
| Net Cash Flow | -226.82 | -364.03 | 602.56 | 21.54 | -190.32 | 310.2 | Upgrade
|
| Free Cash Flow | 20.6 | 14.96 | 115.72 | -265.73 | -21.27 | 4.41 | Upgrade
|
| Free Cash Flow Growth | -37.42% | -87.07% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.14% | 0.83% | 7.54% | -28.85% | -4.76% | 1.17% | Upgrade
|
| Free Cash Flow Per Share | 0.03 | 0.02 | 0.22 | -0.56 | -0.05 | 0.01 | Upgrade
|
| Cash Interest Paid | 22.1 | 24.03 | 23.05 | 7.67 | 1.38 | 0.46 | Upgrade
|
| Cash Income Tax Paid | 25.44 | 46.73 | 31.56 | 31.08 | 14.63 | 11.08 | Upgrade
|
| Levered Free Cash Flow | -44.46 | -52.37 | 39.75 | -317.63 | 22.76 | -9.36 | Upgrade
|
| Unlevered Free Cash Flow | -30.39 | -36.27 | 54.33 | -312.62 | 23.47 | -8.99 | Upgrade
|
| Change in Net Working Capital | -12.72 | 58.81 | 68.19 | 192.49 | 15.82 | 47.48 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.