Lohakit Metal PCL (BKK:LHK)
Thailand
· Delayed Price · Currency is THB 3.240
+0.040 (1.25%)
Apr 18, 2025, 4:29 PM ICT
Lohakit Metal PCL Cash Flow Statement
Financials in millions THB. Fiscal year is April - March.
Millions THB. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2015 - 2019 |
| Net Income | 103.5 | 79.01 | 106.52 | 211.69 | 101.36 | 86.95 | Upgrade
|
| Depreciation & Amortization | 44.28 | 45.47 | 47.53 | 47.43 | 52.18 | 53.43 | Upgrade
|
| Other Amortization | 0.36 | 0.35 | 0.34 | 0.38 | 0.39 | 0.3 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.82 | -1.55 | -0.85 | -2.85 | -2.51 | -2.64 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.03 | 0.27 | 0.09 | 0.16 | -0.14 | -0.25 | Upgrade
|
| Loss (Gain) on Equity Investments | -2.28 | -2.46 | -2.28 | -1.83 | -1.34 | -1.95 | Upgrade
|
| Provision & Write-off of Bad Debts | -2.96 | -3.34 | -0.05 | 0.34 | -0.18 | 0.06 | Upgrade
|
| Other Operating Activities | 44.68 | 38.74 | 41.42 | 57.82 | 40.97 | 50.09 | Upgrade
|
| Change in Accounts Receivable | -7.82 | 106.54 | 55.22 | -105.55 | -15.67 | 130.66 | Upgrade
|
| Change in Inventory | -57.49 | 118.85 | 103.62 | -233.17 | 91.22 | 123.11 | Upgrade
|
| Change in Accounts Payable | 35.32 | -27.03 | -113.99 | 174.43 | -18.46 | -149.03 | Upgrade
|
| Change in Other Net Operating Assets | -3.73 | -2.74 | -2.26 | -11.93 | -8.4 | -0.81 | Upgrade
|
| Operating Cash Flow | 153.01 | 352.1 | 235.31 | 136.93 | 239.43 | 289.91 | Upgrade
|
| Operating Cash Flow Growth | -58.49% | 49.63% | 71.85% | -42.81% | -17.41% | 74.25% | Upgrade
|
| Capital Expenditures | -16.06 | -8.75 | -10.2 | -21.78 | -18.58 | -93.56 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.84 | 1.57 | 0.85 | 6.35 | 4.93 | 3.6 | Upgrade
|
| Sale (Purchase) of Intangibles | -4.02 | -4.62 | -0.18 | - | - | - | Upgrade
|
| Investment in Securities | 2.1 | -12 | 5.83 | 65.65 | 33.5 | -102.4 | Upgrade
|
| Other Investing Activities | 0.75 | 12.12 | 0.34 | 0.33 | 0.42 | 0.75 | Upgrade
|
| Investing Cash Flow | -16.39 | -11.68 | -3.36 | 50.54 | 20.28 | -191.61 | Upgrade
|
| Short-Term Debt Issued | - | - | 12.41 | 14.5 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 8 | - | Upgrade
|
| Total Debt Issued | 27.06 | - | 12.41 | 14.5 | 8 | - | Upgrade
|
| Short-Term Debt Repaid | - | -24.59 | - | - | -13.2 | -36.53 | Upgrade
|
| Long-Term Debt Repaid | - | -3.73 | -3.36 | -3.36 | -11.36 | - | Upgrade
|
| Total Debt Repaid | -28.71 | -28.31 | -3.36 | -3.36 | -24.57 | -36.53 | Upgrade
|
| Net Debt Issued (Repaid) | -1.65 | -28.31 | 9.04 | 11.14 | -16.57 | -36.53 | Upgrade
|
| Common Dividends Paid | -88.09 | -88.09 | -245.12 | -145.54 | -84.26 | -114.9 | Upgrade
|
| Other Financing Activities | -39.84 | -47.52 | -44.64 | -82.56 | -52.32 | -49.92 | Upgrade
|
| Financing Cash Flow | -129.58 | -163.93 | -280.72 | -216.96 | -153.15 | -201.35 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.12 | 0.16 | -0.04 | 0.09 | -0.06 | 0.05 | Upgrade
|
| Net Cash Flow | 6.91 | 176.65 | -48.81 | -29.41 | 106.5 | -103 | Upgrade
|
| Free Cash Flow | 136.95 | 343.35 | 225.1 | 115.15 | 220.85 | 196.36 | Upgrade
|
| Free Cash Flow Growth | -61.98% | 52.53% | 95.50% | -47.86% | 12.47% | - | Upgrade
|
| Free Cash Flow Margin | 5.12% | 12.92% | 7.99% | 4.13% | 9.83% | 7.07% | Upgrade
|
| Free Cash Flow Per Share | 0.36 | 0.90 | 0.59 | 0.30 | 0.58 | 0.51 | Upgrade
|
| Cash Interest Paid | 2.33 | 2.38 | 3.66 | 1.26 | 0.88 | 2.6 | Upgrade
|
| Cash Income Tax Paid | 31.43 | 31.39 | 57.61 | 46.4 | 15.51 | 38.13 | Upgrade
|
| Levered Free Cash Flow | 98.76 | 314.39 | 199.84 | 62.27 | 192.85 | 156.67 | Upgrade
|
| Unlevered Free Cash Flow | 100.96 | 316.61 | 202.87 | 63.73 | 194.01 | 158.96 | Upgrade
|
| Change in Net Working Capital | 39.14 | -189.12 | -43.35 | 161.76 | -59.64 | -99.2 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.