BKK:KPNREIT Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	2.55	22.09	-44.78	-7.86	-44.15	32.04
Gain (Loss) on Sale of Investments	-0.51	-	-	-	103.05	40.95
Asset Writedown	-22.67	-22.67	68	43	-	-
Change in Accounts Receivable	6.32	0.69	0.61	-1.84	16.52	-22.68
Change in Accounts Payable	3.78	-0.51	2.86	-2.38	1.13	1.2
Change in Other Net Operating Assets	-0.91	-1.28	-0.28	-2.41	-12.04	4.94
Other Operating Activities	-47.73	4.79	-14.38	-	-8.61	7
Operating Cash Flow	-59.98	1.88	12.98	25.82	64.74	63.83
Operating Cash Flow Growth	-	-85.52%	-49.74%	-60.12%	1.43%	-26.73%
Issuance of Common Stock	-	-5.03	-	-	-	-
Common Dividends Paid	-5.08	-	-	-	-51.64	-71.15
Other Financing Activities	84.61	84.61	-	-	-	-
Net Cash Flow	19.55	86.49	-2.11	-16.21	13.1	-7.32
Levered Free Cash Flow	-15.93	-14.07	18.56	19.71	47.33	28.47
Unlevered Free Cash Flow	-15.93	-14.07	18.56	19.71	47.33	28.47
Change in Working Capital	8.39	-2.34	4.14	-9.32	5.77	-16.16

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.