Matichon PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-109.8	-33.42	30.56	69.49	218.95
Depreciation & Amortization	23.4	22.79	22.27	27.79	28.67
Other Amortization	0.37	0.39	0.2	0.33	0.47
Loss (Gain) From Sale of Assets	-0.77	-0.68	-6.19	-15.54	-171
Asset Writedown & Restructuring Costs	0.03	0	1.61	-	-
Loss (Gain) From Sale of Investments	-	-	6	-	-
Provision & Write-off of Bad Debts	1.51	-0.43	0.85	-0.1	-0.47
Other Operating Activities	13.22	4.17	-8.34	3.81	25.75
Change in Accounts Receivable	30.34	19.12	-17.68	13.68	2.45
Change in Inventory	-4.32	4.07	4.06	-0.79	-4.24
Change in Accounts Payable	7.71	-8.46	-	0.26	1.93
Change in Other Net Operating Assets	-87.69	-36.15	-35.99	-24.57	-24.42
Operating Cash Flow	-125.99	-28.59	-2.64	74.36	78.09
Operating Cash Flow Growth	-	-	-	-4.77%	-7.26%
Capital Expenditures	-12.19	-17.84	-12.79	-10.45	-3.27
Sale of Property, Plant & Equipment	0.77	0.68	13.19	36.2	375.86
Sale (Purchase) of Intangibles	-2.03	-1.41	-2.03	-2.75	-0.25
Investment in Securities	164.21	40.46	55.24	-59.66	-376.82
Other Investing Activities	26.06	26.23	21.35	16.07	6.12
Investing Cash Flow	176.83	48.12	74.95	-20.59	1.63
Long-Term Debt Repaid	-5.91	-5.94	-5.79	-6.58	-6.43
Total Debt Repaid	-5.91	-5.94	-5.79	-6.58	-6.43
Net Debt Issued (Repaid)	-5.91	-5.94	-5.79	-6.58	-6.43
Common Dividends Paid	-18.48	-46.27	-46.29	-83.29	-37
Other Financing Activities	-	-	-	-	-0
Financing Cash Flow	-24.38	-52.21	-52.08	-89.87	-43.43
Net Cash Flow	26.45	-32.68	20.23	-36.1	36.29
Free Cash Flow	-138.18	-46.44	-15.43	63.91	74.81
Free Cash Flow Growth	-	-	-	-14.57%	-9.06%
Free Cash Flow Margin	-29.77%	-7.87%	-2.20%	9.35%	11.11%
Free Cash Flow Per Share	-0.75	-0.25	-0.08	0.34	0.40
Cash Interest Paid	0	-	-	-	0
Cash Income Tax Paid	-5.88	-8.66	13.82	12.39	10.05
Levered Free Cash Flow	-32.89	3.16	47.62	75.23	80.02
Unlevered Free Cash Flow	-32.66	3.48	47.93	75.45	80.33
Change in Working Capital	-53.96	-21.42	-49.6	-11.42	-24.27

Source: S&P Global Market Intelligence. Standard template. Financial Sources.