Malee Group PCL (BKK: MALEE)
Thailand
· Delayed Price · Currency is THB 8.75
-0.10 (-1.13%)
Nov 22, 2024, 4:36 PM ICT
Malee Group PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 333.86 | 80.13 | -209.95 | -114.02 | -200.9 | -209.61 | Upgrade
|
| Depreciation & Amortization | 270.65 | 257.56 | 255.96 | 264.63 | 276.66 | 245.29 | Upgrade
|
| Other Amortization | 6.65 | 6.65 | 6.97 | 6.45 | 9.09 | 23.17 | Upgrade
|
| Loss (Gain) From Sale of Assets | 5.9 | 0.39 | 2.29 | 8.95 | -0.07 | 14.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | -13.25 | -13 | -10.36 | -1.97 | 1.42 | -17.46 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -0.68 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 2.63 | 13.41 | 0.39 | 5.53 | 27.49 | 11.57 | Upgrade
|
| Provision & Write-off of Bad Debts | -3.19 | -10.07 | 5.28 | -3.12 | 5.55 | 1.8 | Upgrade
|
| Other Operating Activities | 82.29 | 23.67 | 176.87 | -11.16 | -79.62 | 73.36 | Upgrade
|
| Change in Accounts Receivable | -25.38 | -12.73 | -95.57 | -178.2 | 232.21 | 71.94 | Upgrade
|
| Change in Inventory | -129.74 | 109.85 | -116.59 | -0.29 | -19.63 | 193.15 | Upgrade
|
| Change in Accounts Payable | 1.36 | -8.41 | 208.06 | 85.55 | -86.78 | -38.24 | Upgrade
|
| Change in Other Net Operating Assets | -52.91 | -16.2 | -43.55 | 139.5 | 26.76 | -13 | Upgrade
|
| Operating Cash Flow | 478.89 | 431.24 | 179.81 | 201.84 | 191.49 | 356.1 | Upgrade
|
| Operating Cash Flow Growth | 75.43% | 139.83% | -10.91% | 5.40% | -46.23% | 163.45% | Upgrade
|
| Capital Expenditures | -99.84 | -126.42 | -75.38 | -53.95 | -21.55 | -86.41 | Upgrade
|
| Sale of Property, Plant & Equipment | 24.47 | 29.56 | 11.18 | 9.41 | 5.66 | 62.99 | Upgrade
|
| Sale (Purchase) of Intangibles | -8.86 | -5.15 | -3.34 | -3.22 | -2.19 | -1.34 | Upgrade
|
| Investment in Securities | 0 | -12.31 | - | - | -15.01 | -54.05 | Upgrade
|
| Other Investing Activities | - | - | - | - | 65.95 | 1.83 | Upgrade
|
| Investing Cash Flow | -81.73 | -112.77 | -67.54 | -47.76 | 32.87 | -76.98 | Upgrade
|
| Short-Term Debt Issued | - | 1,764 | 3,325 | 3,222 | 2,987 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 20 | 10.87 | 298 | - | Upgrade
|
| Total Debt Issued | 2,175 | 1,764 | 3,345 | 3,233 | 3,285 | - | Upgrade
|
| Short-Term Debt Repaid | - | -2,323 | -3,274 | -3,121 | -3,323 | -96.67 | Upgrade
|
| Long-Term Debt Repaid | - | -123.36 | -201.86 | -225.27 | -222.18 | -114.38 | Upgrade
|
| Total Debt Repaid | -2,548 | -2,446 | -3,476 | -3,346 | -3,545 | -211.06 | Upgrade
|
| Net Debt Issued (Repaid) | -373.13 | -681.79 | -130.41 | -113.38 | -259.49 | -211.06 | Upgrade
|
| Common Dividends Paid | - | - | -11.04 | -1.04 | - | - | Upgrade
|
| Other Financing Activities | 80.26 | 586.04 | - | - | - | -66.33 | Upgrade
|
| Financing Cash Flow | -292.87 | -95.74 | -141.46 | -114.42 | -259.49 | -277.39 | Upgrade
|
| Foreign Exchange Rate Adjustments | 20.83 | 6.27 | 1.72 | -11.71 | 0.03 | 13.88 | Upgrade
|
| Net Cash Flow | 125.11 | 229 | -27.47 | 27.94 | -35.1 | 15.61 | Upgrade
|
| Free Cash Flow | 379.05 | 304.82 | 104.43 | 147.88 | 169.94 | 269.69 | Upgrade
|
| Free Cash Flow Growth | 140.04% | 191.89% | -29.38% | -12.98% | -36.99% | - | Upgrade
|
| Free Cash Flow Margin | 4.38% | 3.84% | 1.59% | 2.61% | 4.35% | 5.40% | Upgrade
|
| Free Cash Flow Per Share | 0.69 | 0.56 | 0.36 | 0.54 | 0.62 | 0.98 | Upgrade
|
| Cash Interest Paid | 16.8 | 68.09 | 79.02 | 89.83 | 70.86 | 66.33 | Upgrade
|
| Cash Income Tax Paid | - | 48.79 | 12.77 | 30.77 | 20.61 | 17.89 | Upgrade
|
| Levered Free Cash Flow | 225.57 | 270.19 | 148.99 | -72.8 | 296.02 | 278.64 | Upgrade
|
| Unlevered Free Cash Flow | 280.01 | 322.24 | 202.41 | -21.55 | 340.31 | 320.1 | Upgrade
|
| Change in Net Working Capital | 202.94 | -61.78 | 15.5 | 259.78 | -187.44 | -256.1 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.