The Klinique Medical Clinic PCL (BKK: KLINIQ)
Thailand
· Delayed Price · Currency is THB 29.75
+0.25 (0.85%)
Dec 20, 2024, 4:36 PM ICT
BKK: KLINIQ 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 2016 | 2015 - 2013 |
|---|---|---|---|---|---|---|---|
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 '16 Dec 31, 2016 | 2015 - 2013 |
| Net Income | 301.38 | 288.62 | 205.49 | 129.26 | 144.69 | 32.66 | Upgrade
|
| Depreciation & Amortization | 258.18 | 194.61 | 142 | 81.19 | 77.32 | 41.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | -3.5 | -0.03 | 0.44 | 2.29 | 0.4 | 3.88 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0 | -0 | -0.03 | - | 4.13 | - | Upgrade
|
| Other Operating Activities | -371.61 | -342.62 | -216.48 | -194.24 | -177.49 | -645.64 | Upgrade
|
| Change in Accounts Receivable | 3.82 | -9.56 | -1.41 | 2.79 | -9.08 | 1.1 | Upgrade
|
| Change in Inventory | -117.02 | -70.99 | -35.51 | 18.53 | -36.47 | -27.03 | Upgrade
|
| Change in Accounts Payable | 39.49 | 52.64 | 37.18 | 26.35 | -5.51 | -4.07 | Upgrade
|
| Change in Unearned Revenue | 355.62 | 326.59 | 334.25 | 183.82 | 237.55 | 660.81 | Upgrade
|
| Change in Other Net Operating Assets | 23.47 | -53.33 | -57.98 | -11.41 | 12.72 | 2.55 | Upgrade
|
| Operating Cash Flow | 489.83 | 385.92 | 407.96 | 238.56 | 248.26 | 66.25 | Upgrade
|
| Operating Cash Flow Growth | -0.09% | -5.40% | 71.01% | -3.90% | 274.71% | -34.64% | Upgrade
|
| Capital Expenditures | -533.97 | -366.52 | -225.79 | -72.92 | -148.33 | -68.74 | Upgrade
|
| Sale of Property, Plant & Equipment | 28.24 | 0.58 | - | 2.6 | 3.76 | 2.64 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.77 | -0.59 | -1.16 | -1.12 | -0.22 | -1.16 | Upgrade
|
| Investment in Securities | 319.58 | -60.1 | -1,000 | - | - | - | Upgrade
|
| Other Investing Activities | 21.87 | 5.26 | 0.52 | 20.06 | 120.04 | - | Upgrade
|
| Investing Cash Flow | -165.04 | -421.37 | -1,226 | -51.37 | -24.76 | -67.26 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 12.94 | - | Upgrade
|
| Total Debt Issued | - | - | - | - | 12.94 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -12.94 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -89.51 | -63.39 | -27.63 | -29.79 | -1.87 | Upgrade
|
| Total Debt Repaid | -111.7 | -89.51 | -63.39 | -40.57 | -29.79 | -1.87 | Upgrade
|
| Net Debt Issued (Repaid) | -111.7 | -89.51 | -63.39 | -40.57 | -16.85 | -1.87 | Upgrade
|
| Issuance of Common Stock | - | - | 1,470 | - | - | 9.05 | Upgrade
|
| Common Dividends Paid | -308 | -231 | -153.2 | -80 | -299.2 | -29.65 | Upgrade
|
| Other Financing Activities | - | - | -46.4 | - | - | - | Upgrade
|
| Financing Cash Flow | -419.7 | -320.51 | 1,207 | -120.57 | -316.05 | -22.47 | Upgrade
|
| Net Cash Flow | -94.91 | -355.96 | 388.54 | 66.62 | -92.55 | -23.48 | Upgrade
|
| Free Cash Flow | -44.14 | 19.39 | 182.17 | 165.64 | 99.93 | -2.48 | Upgrade
|
| Free Cash Flow Growth | - | -89.35% | 9.97% | 65.76% | - | - | Upgrade
|
| Free Cash Flow Margin | -1.59% | 0.85% | 11.11% | 17.44% | 9.99% | -0.38% | Upgrade
|
| Free Cash Flow Per Share | -0.20 | 0.09 | 1.07 | 1.04 | 0.62 | -0.05 | Upgrade
|
| Cash Interest Paid | 15.1 | 15.1 | 10.66 | 4.32 | 5.93 | 0.33 | Upgrade
|
| Cash Income Tax Paid | 63.12 | 55.28 | 35.39 | 22.17 | 21.04 | 9.53 | Upgrade
|
| Levered Free Cash Flow | -35.6 | -20.98 | 175.4 | 167.45 | - | -19.3 | Upgrade
|
| Unlevered Free Cash Flow | -21.82 | -11.54 | 182.06 | 170.15 | - | -19.09 | Upgrade
|
| Change in Net Working Capital | -29.15 | 54.75 | -107.17 | -67.22 | - | 14.74 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.