Lanna Resources PCL (BKK:LANNA)
Thailand
· Delayed Price · Currency is THB 15.70
+0.20 (1.29%)
May 14, 2025, 4:36 PM ICT
Lanna Resources 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 1,321 | 1,664 | 2,088 | 2,966 | 1,575 | 286.82 | Upgrade
|
| Depreciation & Amortization | 424.92 | 429.59 | 405.09 | 391.85 | 381.26 | 363.09 | Upgrade
|
| Other Amortization | 900.65 | 900.65 | 979.62 | 663.01 | 471.49 | 449.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.37 | -0.37 | -0.34 | -2.1 | 0.36 | -6.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | 10.79 | 4.11 | 8.63 | 41.97 | 79.49 | 6.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.02 | -0.03 | -0.01 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -53.62 | -58.78 | -123.79 | -219.04 | -101.57 | -8.05 | Upgrade
|
| Other Operating Activities | 336.31 | 925.26 | 661.6 | 2,299 | 2,239 | 288.34 | Upgrade
|
| Change in Accounts Receivable | 1,312 | 415.76 | -240.29 | -210.73 | -730.23 | -229.7 | Upgrade
|
| Change in Inventory | 128.16 | 78.62 | 562.5 | -309.78 | -298.59 | 918.13 | Upgrade
|
| Change in Accounts Payable | -10.8 | 107.83 | -163.05 | 207.89 | 43.85 | -28.93 | Upgrade
|
| Change in Other Net Operating Assets | -899.7 | -307.91 | -425.23 | -297.88 | -37.15 | 178.29 | Upgrade
|
| Operating Cash Flow | 3,468 | 4,159 | 3,753 | 5,530 | 3,624 | 2,218 | Upgrade
|
| Operating Cash Flow Growth | -19.46% | 10.82% | -32.14% | 52.60% | 63.40% | 97.60% | Upgrade
|
| Capital Expenditures | -152.15 | -217.84 | -333.18 | -299.76 | -140.86 | -265.9 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.54 | 0.54 | 2.77 | 4.06 | 1.78 | 11.24 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -74.71 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.02 | -0.8 | -3.69 | -0.59 | -1.79 | -0.83 | Upgrade
|
| Investment in Securities | -84.13 | -134.37 | -153.81 | -890.22 | -0.27 | 61.83 | Upgrade
|
| Other Investing Activities | -491.06 | -759.34 | -1,895 | -908.85 | -799.48 | -417.96 | Upgrade
|
| Investing Cash Flow | -728.81 | -1,112 | -2,383 | -2,095 | -940.62 | -686.33 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 540.33 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 103.15 | 87.07 | 499.37 | - | Upgrade
|
| Total Debt Issued | - | - | 103.15 | 627.4 | 499.37 | - | Upgrade
|
| Short-Term Debt Repaid | - | -59.94 | -57.18 | - | -213.69 | -629.33 | Upgrade
|
| Long-Term Debt Repaid | - | -222.28 | -336.35 | -325.49 | -299.86 | -200.31 | Upgrade
|
| Total Debt Repaid | -270.48 | -282.22 | -393.53 | -325.49 | -513.55 | -829.63 | Upgrade
|
| Net Debt Issued (Repaid) | -270.48 | -282.22 | -290.38 | 301.91 | -14.19 | -829.63 | Upgrade
|
| Common Dividends Paid | -2,058 | -2,254 | -2,352 | -2,913 | -1,455 | -236.25 | Upgrade
|
| Other Financing Activities | -160.32 | -33.58 | -21.37 | 45.05 | 103.82 | -107.76 | Upgrade
|
| Financing Cash Flow | -2,489 | -2,569 | -2,664 | -2,567 | -1,365 | -1,174 | Upgrade
|
| Foreign Exchange Rate Adjustments | -96.48 | -107.07 | -33.41 | -3.04 | 12.84 | -2.7 | Upgrade
|
| Net Cash Flow | 154.35 | 370.71 | -1,327 | 864.95 | 1,331 | 355.07 | Upgrade
|
| Free Cash Flow | 3,316 | 3,941 | 3,420 | 5,230 | 3,483 | 1,952 | Upgrade
|
| Free Cash Flow Growth | -17.47% | 15.25% | -34.62% | 50.16% | 78.44% | 275.91% | Upgrade
|
| Free Cash Flow Margin | 17.53% | 18.87% | 14.89% | 20.68% | 21.99% | 20.40% | Upgrade
|
| Free Cash Flow Per Share | 6.32 | 7.51 | 6.51 | 9.96 | 6.63 | 3.72 | Upgrade
|
| Cash Interest Paid | 79.05 | 79.05 | 79.85 | 52.54 | 49.62 | 48.22 | Upgrade
|
| Cash Income Tax Paid | 1,919 | 1,919 | 2,693 | 2,581 | 579.16 | 104.29 | Upgrade
|
| Levered Free Cash Flow | 3,980 | 3,909 | 2,208 | 5,059 | 3,397 | 1,791 | Upgrade
|
| Unlevered Free Cash Flow | 4,027 | 3,961 | 2,261 | 5,094 | 3,429 | 1,827 | Upgrade
|
| Change in Net Working Capital | -708.13 | -172.11 | 2,049 | 457.01 | -84.08 | -892.26 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.