M P J Logistics PCL (BKK:MPJ)
Thailand
· Delayed Price · Currency is THB 3.180
-0.040 (-1.24%)
At close: Jun 6, 2025, 4:30 PM ICT
M P J Logistics 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 |
|---|---|---|---|---|---|
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 |
| Net Income | 115.55 | 99.98 | 82.99 | 73.19 | 15.95 |
| Depreciation & Amortization | 43.38 | 41.88 | 35.45 | 30.8 | 53.15 |
| Loss (Gain) From Sale of Assets | -8.2 | -9.78 | -8.42 | -3.06 | -4.33 |
| Asset Writedown & Restructuring Costs | 0.33 | 0.48 | - | - | - |
| Loss (Gain) on Equity Investments | -23.52 | -21.59 | -20.68 | -19.76 | -10.23 |
| Provision & Write-off of Bad Debts | -0.06 | - | 0.06 | - | - |
| Other Operating Activities | 28.42 | 27.49 | 25.09 | 47.32 | 60.62 |
| Change in Accounts Receivable | -18.76 | -33.77 | -2.12 | -59.95 | -105.14 |
| Change in Inventory | 0.52 | 0.04 | 5.63 | -1.63 | -2.25 |
| Change in Accounts Payable | -4.02 | 3.74 | -9.66 | 44.09 | 63.25 |
| Change in Unearned Revenue | 2.57 | 3.47 | -0.47 | 1.39 | - |
| Change in Other Net Operating Assets | -6.06 | -2.38 | -7.77 | -0.54 | 39.54 |
| Operating Cash Flow | 130.16 | 109.55 | 100.1 | 111.86 | 110.57 |
| Operating Cash Flow Growth | 23.02% | 9.45% | -10.51% | 1.16% | - |
| Capital Expenditures | -24.53 | -37.96 | -66.18 | -27.97 | - |
| Sale of Property, Plant & Equipment | 10.27 | 11.89 | 9.57 | 5.61 | 8.06 |
| Cash Acquisitions | - | - | - | -43.33 | - |
| Sale (Purchase) of Intangibles | -0.01 | -0.05 | -0.13 | -2.44 | 0.07 |
| Other Investing Activities | 21.3 | 21.3 | 45.9 | 5.1 | 21.36 |
| Investing Cash Flow | -31.74 | -113.06 | -245.53 | -63.04 | 23.69 |
| Short-Term Debt Issued | - | - | - | 16 | 14.98 |
| Long-Term Debt Issued | - | 89.22 | 227.72 | - | 37.2 |
| Total Debt Issued | 7.41 | 89.22 | 227.72 | 16 | 52.18 |
| Short-Term Debt Repaid | - | - | - | -21.58 | -2.81 |
| Long-Term Debt Repaid | - | -308.52 | -25.73 | -36.65 | -54.49 |
| Total Debt Repaid | -305.38 | -308.52 | -25.73 | -58.23 | -57.3 |
| Net Debt Issued (Repaid) | -297.97 | -219.3 | 202 | -42.23 | -5.12 |
| Issuance of Common Stock | 307.6 | 307.6 | 11.43 | 174.87 | - |
| Common Dividends Paid | -67 | -67 | - | -206 | -25.1 |
| Other Financing Activities | -28.74 | -29.94 | -17.7 | -30.26 | -67.19 |
| Financing Cash Flow | -86.11 | -8.64 | 195.73 | -103.61 | -97.41 |
| Net Cash Flow | 12.31 | -12.14 | 50.3 | -54.8 | 36.85 |
| Free Cash Flow | 105.63 | 71.6 | 33.92 | 83.88 | 110.57 |
| Free Cash Flow Growth | 522.15% | 111.06% | -59.56% | -24.13% | - |
| Free Cash Flow Margin | 9.91% | 7.03% | 3.73% | 6.45% | 10.90% |
| Free Cash Flow Per Share | 0.62 | 0.46 | 0.23 | 1.15 | 2.76 |
| Cash Interest Paid | 28.74 | 29.94 | 17.7 | 13.21 | 13.23 |
| Cash Income Tax Paid | 22.46 | 21.05 | 10.97 | 18.21 | 20.24 |
| Levered Free Cash Flow | - | -34.88 | 60.97 | 22.54 | - |
| Unlevered Free Cash Flow | - | -16.09 | 71.95 | 30.79 | - |
| Change in Net Working Capital | - | 77.78 | -57.87 | 26.56 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.