K.C. Metalsheet PCL (BKK:KCM)

K.C. Metalsheet PCL 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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-11.59	-16.89	-21.91	-2.82	-13.27	-4.88
Depreciation & Amortization	23.11	23.27	22.98	24.07	24.01	24.63
Other Amortization	0.3	0.3	0.3	0.23	0.04	0.17
Asset Writedown & Restructuring Costs	0.24	0.06	0.29	-0	0.05	0.72
Loss (Gain) From Sale of Investments	0.68	0.64	0.74	0.91	-0.56	-1.94
Loss (Gain) on Equity Investments	-	-	-	-	-	2.03
Provision & Write-off of Bad Debts	1.02	1.02	-0.05	-1.69	2.19	1.25
Other Operating Activities	7.21	7.83	8.69	6.42	4.06	3.22
Change in Accounts Receivable	6.64	17.71	-5.08	-34.32	22.97	49.99
Change in Inventory	14.13	21.35	-12.89	-14	27.22	-52.69
Change in Accounts Payable	1.76	-12.47	-4.43	8.85	-11.34	12.53
Change in Other Net Operating Assets	0.97	0.22	3.98	-0.56	-0.25	-7.63
Operating Cash Flow	44.34	43.05	-7.38	-12.91	55.12	27.4
Operating Cash Flow Growth	73.98%	-	-	-	101.20%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-3.85	-3.41	-20.92	-5.84	-13.38	-4.48
Sale of Property, Plant & Equipment	0.03	0.22	0.51	0.01	-	-
Sale (Purchase) of Intangibles	-0.05	-0.05	-0.06	-0.12	-0.56	-0.61
Sale (Purchase) of Real Estate	-1.52	-0.82	-0.77	-9.95	-58.98	-27.57
Investment in Securities	0	0	-	-	-	-
Other Investing Activities	-2.55	-2.77	-0.92	-1.52	-2.44	-2.31
Investing Cash Flow	-7.94	-6.83	-22.15	-17.42	-75.37	-34.96

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	39.55	15.48	3.7	21.38
Long-Term Debt Issued	-	-	-	30	-	-
Total Debt Issued	-	-	39.55	45.48	3.7	21.38
Short-Term Debt Repaid	-	-23.43	-	-	-	-
Long-Term Debt Repaid	-	-5.77	-5.41	-1.71	-	-
Total Debt Repaid	-30.26	-29.2	-5.41	-1.71	-	-
Net Debt Issued (Repaid)	-30.26	-29.2	34.14	43.78	3.7	21.38
Common Dividends Paid	-	-	-	-	-	-3.06
Other Financing Activities	-7.48	-8.07	-8.65	-6.58	-2.33	-3.72
Financing Cash Flow	-37.73	-37.27	25.48	37.19	1.37	14.6

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	-1.33	-1.04	-4.04	6.87	-18.87	7.04

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	40.49	39.65	-28.3	-18.75	41.74	22.91
Free Cash Flow Growth	485.66%	-	-	-	82.18%	-
Free Cash Flow Margin	14.12%	12.94%	-7.94%	-4.92%	11.83%	5.30%
Free Cash Flow Per Share	0.06	0.06	-0.04	-0.03	0.06	0.03
Levered Free Cash Flow	35.74	36.97	-25.33	-23.69	44.26	28.87
Unlevered Free Cash Flow	40.55	42.14	-19.54	-19.09	46.37	31.77

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	8.01	8.63	9.31	7.31	3.14	4.62
Cash Income Tax Paid	1.34	1.39	1.6	0.56	0.18	1.07
Change in Working Capital	23.35	26.82	-18.41	-40.03	38.6	2.21

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 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 3, 2026

Data Sources Report a data error