Major Cineplex Group PCL (BKK:MAJOR)
Thailand
· Delayed Price · Currency is THB 11.80
-0.10 (-0.84%)
Mar 7, 2025, 4:36 PM ICT
Major Cineplex Group PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 744.28 | 1,042 | 252.15 | 1,581 | -527.49 | Upgrade
|
| Depreciation & Amortization | 1,094 | 1,033 | 1,053 | 1,129 | 1,085 | Upgrade
|
| Other Amortization | 157.99 | 187.14 | 258.07 | 120.79 | 156.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | -41.29 | -344.27 | -0.54 | 5.43 | 22.21 | Upgrade
|
| Asset Writedown & Restructuring Costs | -78.4 | -12.27 | -12.09 | 170.01 | 152.29 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.66 | 5.08 | -121.48 | -3,165 | 15.31 | Upgrade
|
| Loss (Gain) on Equity Investments | -210.98 | -104.68 | 43.82 | -391.71 | -739.79 | Upgrade
|
| Provision & Write-off of Bad Debts | 28.21 | 26.3 | -16.26 | 54.21 | - | Upgrade
|
| Other Operating Activities | -219.04 | -45.69 | -736.93 | 374.24 | 14.05 | Upgrade
|
| Change in Accounts Receivable | -31.04 | -167.39 | -144.9 | 179.32 | 371.79 | Upgrade
|
| Change in Inventory | 20.62 | -113.86 | -152.42 | -70.14 | -162.99 | Upgrade
|
| Change in Accounts Payable | -312.36 | 562.48 | 31.39 | -495.25 | -238.52 | Upgrade
|
| Change in Unearned Revenue | -25.35 | 10.02 | -73.67 | -40.02 | 90.44 | Upgrade
|
| Change in Other Net Operating Assets | -28.84 | -125.65 | -120.13 | 4.44 | -106.76 | Upgrade
|
| Operating Cash Flow | 1,095 | 1,952 | 260.42 | -543.12 | 202.43 | Upgrade
|
| Operating Cash Flow Growth | -43.94% | 649.71% | - | - | -92.38% | Upgrade
|
| Capital Expenditures | -688.35 | -708.87 | -527.62 | -157.2 | -247.28 | Upgrade
|
| Sale of Property, Plant & Equipment | 91.44 | 1.37 | 4.91 | 0.49 | 3.31 | Upgrade
|
| Divestitures | - | 380.62 | - | - | -5.36 | Upgrade
|
| Sale (Purchase) of Intangibles | -91.46 | -203.48 | -79.9 | -59.64 | -68.4 | Upgrade
|
| Investment in Securities | -194.07 | 28.75 | 1,192 | 4,243 | -151.28 | Upgrade
|
| Other Investing Activities | 179.16 | 153.52 | 138.49 | 241.41 | 187.13 | Upgrade
|
| Investing Cash Flow | -703.28 | -348.09 | 728.27 | 4,268 | -281.89 | Upgrade
|
| Short-Term Debt Issued | 4,950 | 700 | 20 | 4,574 | 7,841 | Upgrade
|
| Long-Term Debt Issued | 1,000 | - | 991.04 | 500 | 800 | Upgrade
|
| Total Debt Issued | 5,950 | 700 | 1,011 | 5,074 | 8,641 | Upgrade
|
| Short-Term Debt Repaid | -4,700 | - | -55 | -6,343 | -6,992 | Upgrade
|
| Long-Term Debt Repaid | -750.28 | -1,035 | -2,245 | -1,108 | -670.9 | Upgrade
|
| Total Debt Repaid | -5,451 | -1,035 | -2,300 | -7,450 | -7,663 | Upgrade
|
| Net Debt Issued (Repaid) | 499.41 | -334.53 | -1,289 | -2,377 | 977.75 | Upgrade
|
| Repurchase of Common Stock | -995.29 | -951.71 | - | - | - | Upgrade
|
| Common Dividends Paid | -124.34 | -671 | -536.8 | -894.67 | -313.13 | Upgrade
|
| Other Financing Activities | - | - | -5.4 | 4.5 | 6 | Upgrade
|
| Financing Cash Flow | -620.22 | -1,957 | -1,831 | -3,267 | 670.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.18 | -2.34 | -4.38 | -1.18 | 4.4 | Upgrade
|
| Net Cash Flow | -234.07 | -355.26 | -846.79 | 456.51 | 595.56 | Upgrade
|
| Free Cash Flow | 406.26 | 1,244 | -267.2 | -700.32 | -44.86 | Upgrade
|
| Free Cash Flow Growth | -67.33% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.23% | 14.54% | -4.18% | -23.27% | -1.19% | Upgrade
|
| Free Cash Flow Per Share | 0.50 | 1.40 | -0.30 | -0.78 | -0.05 | Upgrade
|
| Cash Interest Paid | 220.91 | 200.93 | 185.4 | 161.68 | 159.06 | Upgrade
|
| Cash Income Tax Paid | 147.37 | 86.9 | 675.46 | 66.79 | 120.55 | Upgrade
|
| Levered Free Cash Flow | 352.54 | 1,011 | -194.36 | 927.95 | 90.64 | Upgrade
|
| Unlevered Free Cash Flow | 492.29 | 1,138 | -71.46 | 1,087 | 199.72 | Upgrade
|
| Change in Net Working Capital | 315.1 | -354.51 | 891.8 | -944.44 | -17.66 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.