JSP Pharmaceutical Manufacturing (Thailand) Public Co., Ltd. (BKK:JSP)

BKK:JSP Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	42.92	67.87	4.52	-1.72	-17.48	29.69
Depreciation & Amortization	67.23	68.65	61.03	46.65	25.94	21.43
Other Amortization	0.86	0.86	1.07	1.14	0.96	0.79
Loss (Gain) From Sale of Assets	0.2	-0.44	0.05	-0.28	-0.8	-2.09
Asset Writedown & Restructuring Costs	-27.29	-27.72	0	0.02	-	0.47
Loss (Gain) From Sale of Investments	17.66	17.66	115.99	-41.73	-10.75	0
Loss (Gain) on Equity Investments	0.2	3.3	3.1	-0.58	-	-
Provision & Write-off of Bad Debts	8.53	6.94	2.68	-10.06	0.17	-
Other Operating Activities	5.93	2.19	-36.63	50.35	32.66	11.42
Change in Accounts Receivable	-12.15	-42.39	-30.82	31	-45.66	11.97
Change in Inventory	16.89	21.27	-13.37	6.98	1.15	-33.52
Change in Accounts Payable	-8	-7.61	9.8	-21.39	5.85	10.38
Change in Unearned Revenue	-9.9	-0.54	0.76	-17.1	5.93	15.95
Change in Other Net Operating Assets	14.76	20.9	13.94	-2.92	4.85	-14.77
Operating Cash Flow	117.85	130.93	132.12	40.35	2.81	51.72
Operating Cash Flow Growth	-7.64%	-0.89%	227.45%	1335.94%	-94.57%	12.47%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-278.05	-279.27	-56.42	-172.89	-288.7	-36.55
Sale of Property, Plant & Equipment	0	0.63	0.14	0.34	0.85	5.61
Cash Acquisitions	-	-	-	-258.89	-	-
Sale (Purchase) of Intangibles	-0.56	-0.3	-0.69	-0.68	-1.83	-0.54
Investment in Securities	-	-	-	211.32	-180.64	-27
Other Investing Activities	1.7	1.56	0.34	18.3	9.42	0.2
Investing Cash Flow	-276.91	-277.38	-56.64	-202.49	-463.9	-58.26

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	68.32	0.38	-
Long-Term Debt Issued	-	238.91	27.32	19.9	-	51.06
Total Debt Issued	257.14	238.91	27.32	88.22	0.38	51.06
Short-Term Debt Repaid	-	-14.02	-30.85	-	-	-82.87
Long-Term Debt Repaid	-	-45.58	-31.47	-30.06	-49.79	-59.76
Total Debt Repaid	-54.71	-59.6	-62.32	-30.06	-49.79	-142.63
Net Debt Issued (Repaid)	202.43	179.31	-34.99	58.16	-49.41	-91.57
Issuance of Common Stock	0	0	0.05	48.89	-	759.84
Common Dividends Paid	-46.48	-24.95	-14.99	-11	-6	-28
Other Financing Activities	8.73	10.62	-16.7	-13.45	-9.19	-10.32
Financing Cash Flow	164.67	164.99	-66.64	82.6	-64.61	629.95

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	5.61	18.54	8.84	-79.54	-525.7	623.41

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	-160.2	-148.33	75.69	-132.55	-285.89	15.17
Free Cash Flow Growth	-	-	-	-	-	-60.93%
Free Cash Flow Margin	-16.15%	-14.23%	8.95%	-22.30%	-61.25%	3.54%
Free Cash Flow Per Share	-0.31	-0.31	0.16	-0.28	-0.59	0.04
Levered Free Cash Flow	-159.73	-145.67	40.22	-169.4	-299.21	-4.84
Unlevered Free Cash Flow	-149.18	-136.57	50.57	-161.27	-293.47	1.66

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	16.26	14.37	16.7	13.35	9.19	10.32
Cash Income Tax Paid	25.84	32.07	10.05	5.87	1.5	9.15
Change in Working Capital	1.6	-8.37	-19.7	-3.44	-27.88	-9.99

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 30, 2026

Data Sources Report a data error