Krungdhep Sophon PCL 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	97.67	93.94	97.57	90.81	93	83.15
Depreciation & Amortization	39.27	38.51	38.17	37.33	37.48	33.27
Other Amortization	-	-	-	1.33	1.59	1.63
Loss (Gain) From Sale of Assets	0.21	0.13	0.28	0.45	0.7	-0.08
Asset Writedown & Restructuring Costs	0.01	-	-	0.08	0.24	0.05
Loss (Gain) From Sale of Investments	-2.76	-2.92	-1.15	-0.24	-0.15	-0.55
Provision & Write-off of Bad Debts	0	-0.11	1.66	-0.48	0.42	0.75
Other Operating Activities	4.21	1.84	5	3.6	9.1	29.36
Change in Accounts Receivable	4.21	-14.96	-7.63	-4.18	14.91	-19.06
Change in Inventory	-0.38	-0.26	-0.2	0.37	-0.16	-0.17
Change in Accounts Payable	-0.76	5.66	-23.4	-7.63	-11.25	-6.66
Change in Other Net Operating Assets	7.28	4.43	-4.89	1.33	-12.98	-0.5
Operating Cash Flow	148.95	126.27	105.41	122.76	132.91	121.2
Operating Cash Flow Growth	11.74%	19.78%	-14.13%	-7.64%	9.66%	-3.21%
Capital Expenditures	-10.54	-9.07	-6.11	-12.62	-62.51	-158.28
Sale of Property, Plant & Equipment	0.06	0.07	0.14	0.54	2.25	0.04
Cash Acquisitions	-	-	-	-	-	-0
Sale (Purchase) of Intangibles	-0.49	-0.09	-0.58	-0.03	-0.9	-1.06
Sale (Purchase) of Real Estate	-3.11	-0.63	-0.5	-0.96	-0.43	-5.7
Investment in Securities	-46.2	-61	-9	-41	-16	92.8
Other Investing Activities	0.3	0.36	0.25	0.08	0.07	0.25
Investing Cash Flow	-59.98	-70.35	-15.8	-53.99	-77.52	-71.96
Long-Term Debt Issued	-	-	-	-	78.9	11.1
Long-Term Debt Repaid	-	-4.26	-3.5	-26.06	-70.76	-3.11
Net Debt Issued (Repaid)	-5.04	-4.26	-3.5	-26.06	8.13	7.99
Common Dividends Paid	-74.92	-62.18	-60	-57	-57	-57
Other Financing Activities	-0	-0	-0	-0.39	-1.33	-0.52
Financing Cash Flow	-79.96	-66.44	-63.5	-83.45	-50.19	-49.53
Net Cash Flow	9	-10.53	26.11	-14.68	5.2	-0.29
Free Cash Flow	138.4	117.2	99.31	110.14	70.4	-37.09
Free Cash Flow Growth	10.74%	18.02%	-9.84%	56.44%	-	-
Free Cash Flow Margin	35.91%	32.30%	28.89%	34.89%	20.84%	-9.43%
Free Cash Flow Per Share	23.06	19.53	16.55	18.36	11.73	-6.18
Cash Interest Paid	0.59	0.24	0.26	0.39	1.33	0.52
Cash Income Tax Paid	23.47	24.05	23.01	22	20.65	22.75
Levered Free Cash Flow	114.09	96.89	84.93	109.12	61.41	-55.42
Unlevered Free Cash Flow	114.46	97.04	85.08	109.38	62.24	-55.1
Change in Working Capital	10.34	-5.13	-36.12	-10.12	-9.48	-26.38

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.