Mega Lifesciences PCL (BKK:MEGA)
Thailand flag Thailand · Delayed Price · Currency is THB
29.50
-0.75 (-2.48%)
Apr 4, 2025, 4:37 PM ICT

Mega Lifesciences PCL Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
2,0121,9932,2421,9471,393
Upgrade
Depreciation & Amortization
277.74279.98265.18268.86250.98
Upgrade
Other Amortization
5.695.896.835.575.35
Upgrade
Loss (Gain) From Sale of Assets
-2.65-2.87-2.08-3.510.51
Upgrade
Asset Writedown & Restructuring Costs
-0.59-0.548.5928.02-
Upgrade
Loss (Gain) on Equity Investments
-0.15-0.07-0.181.5145.52
Upgrade
Provision & Write-off of Bad Debts
3.6812.175.833.092.18
Upgrade
Other Operating Activities
251.64238.7270.439.8127.31
Upgrade
Change in Accounts Receivable
231.3-322.23-631.4718.0268.51
Upgrade
Change in Inventory
447.19569.37-576.69-273.63-602.17
Upgrade
Change in Accounts Payable
-278.66-885.27364.68375.6848.44
Upgrade
Change in Other Net Operating Assets
-546.2838.65243.99316.59290.15
Upgrade
Operating Cash Flow
2,4011,9261,9972,7271,629
Upgrade
Operating Cash Flow Growth
24.65%-3.51%-26.78%67.35%8.98%
Upgrade
Capital Expenditures
-247.53-274.65-304.6-151.4-234.43
Upgrade
Sale of Property, Plant & Equipment
17.724.532.866.474.04
Upgrade
Cash Acquisitions
---9.25--410.56
Upgrade
Sale (Purchase) of Intangibles
-9.76-18.93-8.14-8.38-20.64
Upgrade
Investment in Securities
178.14-20.11-1.75-122.570.62
Upgrade
Other Investing Activities
62.8759.1440.0711.1910.68
Upgrade
Investing Cash Flow
1.45-250.01-280.83-264.68-650.28
Upgrade
Short-Term Debt Issued
215.37-65.2--
Upgrade
Total Debt Issued
215.37-65.2--
Upgrade
Short-Term Debt Repaid
--148.66--309.49-432.03
Upgrade
Long-Term Debt Repaid
-60.16-88.6-58.1-53.52-55.54
Upgrade
Total Debt Repaid
-60.16-237.26-58.1-363.01-487.57
Upgrade
Net Debt Issued (Repaid)
155.21-237.267.1-363.01-487.57
Upgrade
Common Dividends Paid
-1,395-1,439-1,406-922.94-670.19
Upgrade
Other Financing Activities
-38.04-31.75-34.76-27.93-64.63
Upgrade
Financing Cash Flow
-1,277-1,708-1,433-1,314-1,222
Upgrade
Foreign Exchange Rate Adjustments
-19.42-64.92-26.7642.981.77
Upgrade
Net Cash Flow
1,106-96.74255.771,191-241.47
Upgrade
Free Cash Flow
2,1541,6521,6922,5751,395
Upgrade
Free Cash Flow Growth
30.39%-2.38%-34.30%84.62%44.32%
Upgrade
Free Cash Flow Margin
14.00%10.51%10.76%18.17%11.06%
Upgrade
Free Cash Flow Per Share
2.471.901.942.951.60
Upgrade
Cash Interest Paid
38.0431.7529.8527.9364.63
Upgrade
Cash Income Tax Paid
362.3423.09389.5362.76227.43
Upgrade
Levered Free Cash Flow
2,2891,4131,2091,989864.17
Upgrade
Unlevered Free Cash Flow
2,3141,4331,2272,006909.34
Upgrade
Change in Net Working Capital
-155.57396.36433.5-530.44168.31
Upgrade
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.