Millcon Steel PCL (BKK:MILL)
Thailand · Delayed Price · Currency is THB 0.0800
+0.0100 (12.50%)
Jul 30, 2025, 4:38 PM ICT
Millcon Steel PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2016 - 2020 |
Net Income | -5,662 | -6,027 | -940.89 | 158.38 | 376.36 | -191.24 | Upgrade |
Depreciation & Amortization | 111.96 | 129.15 | 189.51 | 209.71 | 231.45 | 363.21 | Upgrade |
Other Amortization | 6.06 | 7.03 | 7.76 | 4.17 | 4.2 | 4.23 | Upgrade |
Loss (Gain) From Sale of Assets | 133.5 | 139.75 | -2.03 | -26.6 | -1.79 | 150.44 | Upgrade |
Asset Writedown & Restructuring Costs | 43.71 | 44.42 | - | 1.25 | 0.71 | -0.15 | Upgrade |
Loss (Gain) From Sale of Investments | 1.57 | -3.24 | 99.77 | -433.47 | -141.84 | -119.84 | Upgrade |
Loss (Gain) on Equity Investments | -53.91 | -54.73 | -34.09 | -133.65 | -60.26 | 45.61 | Upgrade |
Provision & Write-off of Bad Debts | 3,329 | 3,497 | 196.72 | 23.77 | 0.24 | 4.88 | Upgrade |
Other Operating Activities | 1,035 | 1,099 | 471.45 | 685.51 | 417.25 | 585.02 | Upgrade |
Change in Accounts Receivable | 287.61 | 272.85 | -1,654 | -1,905 | 394.6 | 1,247 | Upgrade |
Change in Inventory | 850.19 | 716.58 | 876.79 | 565.17 | -1,045 | -15.94 | Upgrade |
Change in Accounts Payable | -252.21 | -125.86 | -516.52 | 326.75 | 428.25 | -1,153 | Upgrade |
Change in Unearned Revenue | 53.85 | 73.75 | -481.03 | 199.04 | -433.56 | 1,306 | Upgrade |
Change in Other Net Operating Assets | 84.54 | 31.67 | 155.19 | 29.45 | -25.09 | 85.95 | Upgrade |
Operating Cash Flow | -31.27 | -199.61 | -1,631 | -295.56 | 145.57 | 2,312 | Upgrade |
Operating Cash Flow Growth | - | - | - | - | -93.70% | 174.48% | Upgrade |
Capital Expenditures | -1.4 | -1.66 | -295.98 | -81.47 | -104.86 | -485.88 | Upgrade |
Sale of Property, Plant & Equipment | 2.84 | 14.94 | 4.01 | 92.27 | 3.76 | 23.77 | Upgrade |
Divestitures | - | - | - | - | - | 435 | Upgrade |
Sale (Purchase) of Intangibles | -0.51 | -0.51 | -2.54 | -0.57 | -1 | -0.03 | Upgrade |
Investment in Securities | -82.38 | -30.98 | -95.77 | 294.72 | 246.95 | -520.64 | Upgrade |
Other Investing Activities | 443.03 | 445.84 | 542.01 | 47.45 | 88.71 | 36.19 | Upgrade |
Investing Cash Flow | 361.58 | 427.63 | 151.73 | 352.4 | 233.57 | -511.59 | Upgrade |
Short-Term Debt Issued | - | 7,760 | 40,184 | 38,037 | 38,219 | 34,978 | Upgrade |
Long-Term Debt Issued | - | - | 310.17 | 400.8 | - | 80.71 | Upgrade |
Total Debt Issued | 5,997 | 7,760 | 40,494 | 38,438 | 38,219 | 35,059 | Upgrade |
Short-Term Debt Repaid | - | -8,091 | -38,839 | -38,066 | -37,753 | -35,788 | Upgrade |
Long-Term Debt Repaid | - | -54.35 | -331.79 | -365.35 | -379.7 | -642.47 | Upgrade |
Total Debt Repaid | -6,539 | -8,146 | -39,171 | -38,431 | -38,133 | -36,431 | Upgrade |
Net Debt Issued (Repaid) | -542.42 | -385.4 | 1,323 | 6.23 | 86.42 | -1,372 | Upgrade |
Issuance of Common Stock | 594.69 | 544.69 | 360.85 | 364.98 | - | 0 | Upgrade |
Common Dividends Paid | - | - | - | -46.3 | -14.32 | -86.81 | Upgrade |
Dividends Paid | - | - | - | -46.3 | -14.32 | -86.81 | Upgrade |
Other Financing Activities | -619.7 | -635.93 | -211.76 | -329.96 | -543.54 | -539.37 | Upgrade |
Financing Cash Flow | -567.43 | -476.64 | 1,472 | -5.04 | -471.45 | -1,998 | Upgrade |
Foreign Exchange Rate Adjustments | 1.05 | 0.92 | -0.12 | -0.04 | -0.07 | -3.75 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | 0 | -0.02 | - | -8.5 | Upgrade |
Net Cash Flow | -236.08 | -247.7 | -7.03 | 51.73 | -92.38 | -209.7 | Upgrade |
Free Cash Flow | -32.67 | -201.27 | -1,927 | -377.03 | 40.71 | 1,826 | Upgrade |
Free Cash Flow Growth | - | - | - | - | -97.77% | 251.27% | Upgrade |
Free Cash Flow Margin | -1.82% | -6.09% | -10.11% | -2.08% | 0.26% | 15.90% | Upgrade |
Free Cash Flow Per Share | -0.01 | -0.03 | -0.34 | -0.07 | 0.01 | 0.34 | Upgrade |
Cash Interest Paid | 224.81 | 241.04 | 587.29 | 506.96 | 543.54 | 539.37 | Upgrade |
Cash Income Tax Paid | 0.33 | 0.35 | 5.42 | 5.13 | 3.38 | -0.08 | Upgrade |
Levered Free Cash Flow | 2,407 | 2,284 | -1,582 | -902.93 | -456.03 | 708.72 | Upgrade |
Unlevered Free Cash Flow | 2,960 | 2,869 | -1,163 | -571.69 | -138.28 | 1,058 | Upgrade |
Change in Net Working Capital | -5,773 | -5,852 | 898.73 | 755.77 | 648.55 | -962.29 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.