KT Medical Service PCL Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	44.36	19.16	14.21	21.18	16.8
Depreciation & Amortization	45.31	39.6	26.94	21.65	20.92
Other Amortization	0.55	0.45	0.32	0.23	0.08
Loss (Gain) From Sale of Assets	0.17	0.27	-0	0.05	-0
Asset Writedown & Restructuring Costs	0.02	0.01	0.06	-	-
Loss (Gain) From Sale of Investments	-0.65	-0.95	-0.46	-	-
Provision & Write-off of Bad Debts	-0.15	-0.16	0.1	-6.93	0.23
Other Operating Activities	12.97	3.65	3.45	1.83	5.26
Change in Accounts Receivable	-69.39	-27.13	-43.93	-5.54	-61.6
Change in Inventory	-1.42	-5.16	-1.21	-3.86	-0.88
Change in Accounts Payable	8.73	33.07	0.9	19.35	12.84
Change in Other Net Operating Assets	2.02	-0.31	1.25	4.05	7.07
Operating Cash Flow	42.52	62.49	1.63	52.01	0.72
Operating Cash Flow Growth	-31.95%	3738.28%	-96.87%	7173.82%	-
Capital Expenditures	-66.81	-66.27	-145.13	-97.07	-40.78
Sale of Property, Plant & Equipment	0.24	0.03	0.02	0.04	0.15
Sale (Purchase) of Intangibles	-0.61	-0.43	-0.81	-0.24	-0.57
Investment in Securities	-24.84	25	-58.39	-	-
Other Investing Activities	-7.01	-0.01	-0	-6	0
Investing Cash Flow	-99.03	-41.69	-204.31	-103.28	-41.21
Long-Term Debt Issued	69.68	43.99	3.76	57.06	10.1
Total Debt Issued	69.68	43.99	3.76	57.06	10.1
Short-Term Debt Repaid	-	-	-	-	-95.65
Long-Term Debt Repaid	-32.79	-21.2	-30.97	-15.23	-7.56
Total Debt Repaid	-32.79	-21.2	-30.97	-15.23	-103.2
Net Debt Issued (Repaid)	36.88	22.79	-27.21	41.83	-93.1
Issuance of Common Stock	-	-	-	230.45	180
Common Dividends Paid	-6.99	-4.2	-9.81	-	-
Other Financing Activities	-5.87	-3.35	0.12	-1.25	-5.63
Financing Cash Flow	24.02	15.24	-36.89	271.02	81.27
Net Cash Flow	-32.49	36.04	-239.57	219.76	40.78
Free Cash Flow	-24.29	-3.78	-143.5	-45.06	-40.07
Free Cash Flow Margin	-3.43%	-0.63%	-31.16%	-11.73%	-12.81%
Free Cash Flow Per Share	-0.08	-0.01	-0.48	-0.20	-0.22
Cash Interest Paid	5.87	3.35	2.88	2.75	5.63
Cash Income Tax Paid	8.07	8.02	3.84	6.48	4.74
Levered Free Cash Flow	-64.69	19.43	-146.41	-71.66	-60.98
Unlevered Free Cash Flow	-61.05	21.59	-144.64	-69.45	-57.43
Change in Working Capital	-60.05	0.47	-42.98	14	-42.57

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