Rojukiss International PCL (BKK: KISS)
Thailand flag Thailand · Delayed Price · Currency is THB
3.860
-0.100 (-2.53%)
Dec 20, 2024, 4:36 PM ICT

BKK: KISS Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2016
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2016
Net Income
172.14131.4123.71118.57167.99190.14
Upgrade
Depreciation & Amortization
14.4613.1612.7313.4514.449.07
Upgrade
Other Amortization
5.665.664.180.69-1.45
Upgrade
Loss (Gain) From Sale of Assets
0.060.060.030.140.6-
Upgrade
Asset Writedown & Restructuring Costs
4.69----0.14
Upgrade
Loss (Gain) From Sale of Investments
-0.34-0.49-0.6---
Upgrade
Loss (Gain) on Equity Investments
--5.145.49--
Upgrade
Stock-Based Compensation
3.184.896.527.34--
Upgrade
Provision & Write-off of Bad Debts
2.07-9.6223.9210.79--6.48
Upgrade
Other Operating Activities
7.4931.4417.49-44.2926.4814.81
Upgrade
Change in Accounts Receivable
-103.53-81.27-208.3290.4382.19-41.26
Upgrade
Change in Inventory
-34.58-49.1-13.618.3336.039.24
Upgrade
Change in Accounts Payable
48.68-20.797.95-25.68-76.2724.96
Upgrade
Change in Other Net Operating Assets
5.92-5.0816.41-17.317.48-1.28
Upgrade
Operating Cash Flow
125.8820.3585.54177.95268.75200.78
Upgrade
Operating Cash Flow Growth
73.50%-76.21%-51.93%-33.78%33.85%-
Upgrade
Capital Expenditures
-4.57-7.52-1.83-2.25-7.37-3.68
Upgrade
Sale of Property, Plant & Equipment
-----0.1
Upgrade
Cash Acquisitions
---9.2---
Upgrade
Sale (Purchase) of Intangibles
-4.9-9.7--0.4-0.81-0.07
Upgrade
Investment in Securities
-2-0.4-100-20--
Upgrade
Other Investing Activities
-0.69-41-5-25
Upgrade
Investing Cash Flow
-11.48-16.92-111.0318.34-13.18-28.65
Upgrade
Short-Term Debt Issued
-217.1388.23272.97483.32111.61
Upgrade
Total Debt Issued
213.97217.1388.23272.97483.32111.61
Upgrade
Short-Term Debt Repaid
--135-78.93-470.9-454.47-64.82
Upgrade
Long-Term Debt Repaid
--34.25-3.14-12.26-7.53-3.27
Upgrade
Total Debt Repaid
-301.62-169.26-82.07-483.16-462-68.09
Upgrade
Net Debt Issued (Repaid)
-87.6547.876.16-210.221.3143.51
Upgrade
Issuance of Common Stock
-0.07-511.6696.67-
Upgrade
Common Dividends Paid
-114.88-84.88-96-137.03-196.51-250.12
Upgrade
Other Financing Activities
-30.27-0.27---
Upgrade
Financing Cash Flow
-232.8-36.93-89.57164.44-78.53-206.61
Upgrade
Foreign Exchange Rate Adjustments
-1.01-0.08-0.060.2-0.25-0.18
Upgrade
Net Cash Flow
-119.4-33.58-115.12360.93176.8-34.66
Upgrade
Free Cash Flow
121.3112.8383.71175.7261.38197.1
Upgrade
Free Cash Flow Growth
83.83%-84.67%-52.36%-32.78%32.61%-
Upgrade
Free Cash Flow Margin
11.00%1.33%8.98%22.75%27.09%17.32%
Upgrade
Free Cash Flow Per Share
0.200.020.140.300.570.57
Upgrade
Cash Interest Paid
4.294.590.875.457.436.52
Upgrade
Cash Income Tax Paid
39.0840.8529.7550.9535.0334.89
Upgrade
Levered Free Cash Flow
68.01-31.36-22.27135.12231.2664.39
Upgrade
Unlevered Free Cash Flow
70.46-29.17-21.03138.3236.1368.96
Upgrade
Change in Net Working Capital
74.53155.55147.31-30.44-83.0982.66
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.