Jasmine International PCL (BKK: JAS)
Thailand
· Delayed Price · Currency is THB 2.080
-0.080 (-3.70%)
Dec 20, 2024, 4:36 PM ICT
Jasmine International PCL 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 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 - 2014 |
| Net Income | 17,598 | 19,837 | -2,029 | -1,501 | -3,134 | 7,265 | Upgrade
|
| Depreciation & Amortization | 1,313 | 8,563 | 10,644 | 10,967 | 10,639 | 5,128 | Upgrade
|
| Other Amortization | 12.54 | 88.69 | 105.34 | 107.88 | 97.81 | 85.55 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,586 | 1,800 | 47.62 | 180.34 | 217.18 | -13,985 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4,005 | 4,087 | 328.39 | -9.4 | 53.35 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -26,683 | -26,431 | - | - | - | -1,732 | Upgrade
|
| Loss (Gain) on Equity Investments | -71.27 | -903.02 | -1,152 | -1,126 | -1,100 | -771.67 | Upgrade
|
| Provision & Write-off of Bad Debts | 68.44 | 544.83 | 493.91 | 286.85 | 299.79 | 246.59 | Upgrade
|
| Other Operating Activities | 5,324 | 938.81 | 3,850 | 3,606 | -1,398 | 10,289 | Upgrade
|
| Change in Accounts Receivable | -950.27 | -885.97 | -333.65 | -312.68 | -387.51 | -264.62 | Upgrade
|
| Change in Inventory | -85.06 | 41.46 | 38.38 | 46.9 | 18.52 | 4.6 | Upgrade
|
| Change in Accounts Payable | -1,006 | 135.04 | 1,157 | 52.1 | 291.26 | -948.98 | Upgrade
|
| Change in Unearned Revenue | 214.39 | 170.05 | -83.45 | -128.57 | 97.89 | -19.71 | Upgrade
|
| Change in Other Net Operating Assets | -650.32 | -2,150 | -2,794 | -3,899 | -3,484 | -482.46 | Upgrade
|
| Operating Cash Flow | -3,631 | 5,837 | 10,273 | 8,270 | 2,212 | 4,814 | Upgrade
|
| Operating Cash Flow Growth | - | -43.19% | 24.21% | 273.97% | -54.06% | 20.31% | Upgrade
|
| Capital Expenditures | -957.67 | -1,293 | -2,682 | -1,768 | -1,943 | -2,469 | Upgrade
|
| Sale of Property, Plant & Equipment | 300.95 | 331.11 | 17.2 | 48.14 | 121.34 | 36,265 | Upgrade
|
| Divestitures | -183.21 | -183.21 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -444.71 | -128.93 | -2.96 | -50.11 | -247.02 | -5.42 | Upgrade
|
| Investment in Securities | 27,279 | 28,083 | - | - | 1,008 | -2,756 | Upgrade
|
| Other Investing Activities | -1,331 | -1,371 | 909.42 | 685.35 | 646.63 | 115.76 | Upgrade
|
| Investing Cash Flow | 24,662 | 25,435 | -1,762 | -1,086 | -415.89 | 31,147 | Upgrade
|
| Short-Term Debt Issued | - | 3,400 | - | - | 300 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 740.2 | 2,915 | 760 | 2,032 | Upgrade
|
| Total Debt Issued | 2,738 | 3,400 | 740.2 | 2,915 | 1,060 | 2,032 | Upgrade
|
| Short-Term Debt Repaid | - | -1,736 | -440.3 | -803.58 | -1,869 | -2,428 | Upgrade
|
| Long-Term Debt Repaid | - | -8,577 | -4,888 | -4,239 | -4,057 | -2,795 | Upgrade
|
| Total Debt Repaid | -7,137 | -10,312 | -5,328 | -5,042 | -5,927 | -5,222 | Upgrade
|
| Net Debt Issued (Repaid) | -4,399 | -6,912 | -4,588 | -2,127 | -4,867 | -3,190 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,320 | 257.76 | Upgrade
|
| Repurchase of Common Stock | -1,504 | - | - | - | - | - | Upgrade
|
| Common Dividends Paid | -5,162 | -5,155 | - | - | -14,440 | -4,728 | Upgrade
|
| Other Financing Activities | -8,427 | -7,276 | -4,753 | -4,631 | -5,689 | -6,192 | Upgrade
|
| Financing Cash Flow | -19,491 | -19,343 | -9,341 | -6,758 | -23,676 | -13,853 | Upgrade
|
| Net Cash Flow | 1,539 | 11,929 | -829.79 | 426.26 | -21,881 | 22,108 | Upgrade
|
| Free Cash Flow | -4,588 | 4,543 | 7,591 | 6,502 | 268.63 | 2,346 | Upgrade
|
| Free Cash Flow Growth | - | -40.15% | 16.75% | 2320.47% | -88.55% | 14597.66% | Upgrade
|
| Free Cash Flow Margin | -15.33% | 15.86% | 453.60% | 32.94% | 1.40% | 12.63% | Upgrade
|
| Free Cash Flow Per Share | -0.54 | 0.53 | 0.88 | 0.76 | 0.03 | 0.27 | Upgrade
|
| Cash Interest Paid | 723.42 | 3,723 | 3,942 | 3,895 | 4,085 | 1,019 | Upgrade
|
| Cash Income Tax Paid | 1,298 | 56.89 | 212.66 | 453.69 | 6,224 | 758.02 | Upgrade
|
| Levered Free Cash Flow | 10,910 | 17,469 | 7,384 | 6,790 | 61.05 | 6,717 | Upgrade
|
| Unlevered Free Cash Flow | 10,998 | 17,697 | 7,613 | 9,245 | 2,659 | 7,422 | Upgrade
|
| Change in Net Working Capital | 4,499 | 3,978 | -696.53 | 811.21 | 5,982 | -3,931 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.