M Vision PCL (BKK:MVP)

M Vision PCL Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-168.34	-62.9	-288.19	7.94	45.3	-43.46
Depreciation & Amortization	21.67	34.94	51.08	40.24	21.91	14.62
Other Amortization	1.85	1.85	1.76	1.77	1.42	1.54
Loss (Gain) From Sale of Assets	-0.77	-	0.02	-0.14	-30.59	0.07
Asset Writedown & Restructuring Costs	44.21	39.55	71.98	-0.01	3.72	-
Loss (Gain) From Sale of Investments	-	-	-	-	-13.76	-0
Loss (Gain) on Equity Investments	-	-	0.74	0	1.24	0.01
Provision & Write-off of Bad Debts	35.79	14.47	65.7	38.83	26.41	7.34
Other Operating Activities	53.73	-8.53	56.69	6.92	-10.56	-1.04
Change in Accounts Receivable	99.2	-16.91	7.87	-59.2	-103.62	28.23
Change in Inventory	-24.37	6.54	-32.56	-81.57	-16.37	0.78
Change in Accounts Payable	8.52	-19.25	51.13	7.04	-0.67	-30.22
Change in Other Net Operating Assets	-35.15	24.16	13.42	13.05	45.74	41.57
Operating Cash Flow	36.34	13.93	-0.36	-25.13	-29.82	19.44
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Capital Expenditures	-1.88	-4.01	-21.86	-168.43	-7.3	-9.01
Sale of Property, Plant & Equipment	4.78	4.21	10.09	0.14	0.42	0.6
Divestitures	-	-	-	-	9.07	-
Sale (Purchase) of Intangibles	-6.81	-2.5	-3.7	-	-8.73	-1.62
Investment in Securities	-	-	-	0.01	-	-0.01
Other Investing Activities	0	0	7.87	-6.34	2	-
Investing Cash Flow	-3.91	-2.3	-7.6	-174.66	-4.58	-10.05

Financing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Short-Term Debt Issued	-	0.39	-	13.04	-	-
Long-Term Debt Issued	-	-	8.77	4.5	8	30
Total Debt Issued	-2.95	0.39	8.77	17.54	8	30
Short-Term Debt Repaid	-	-	-	-	-	-20.9
Long-Term Debt Repaid	-	-11.25	-37.78	-32.57	-17.69	-24.68
Total Debt Repaid	-26.53	-11.25	-37.78	-32.57	-17.69	-45.58
Net Debt Issued (Repaid)	-29.48	-10.86	-29.01	-15.03	-9.69	-15.58
Issuance of Common Stock	-	-	34.01	205.57	58.09	-
Other Financing Activities	-1.69	-	1.75	0.5	-7.96	-4.1
Financing Cash Flow	-31.17	-10.86	6.75	191.05	40.44	-19.69

Net Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Cash Flow	1.26	0.77	-1.22	-8.74	6.04	-10.29

Free Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Free Cash Flow	34.46	9.92	-22.22	-193.56	-37.11	10.44
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Margin	8.53%	4.60%	-6.80%	-58.31%	-15.40%	5.06%
Free Cash Flow Per Share	0.10	0.03	-0.07	-0.67	-0.16	0.05
Levered Free Cash Flow	37.33	-1.03	86.1	-210.51	-109.45	24.91
Unlevered Free Cash Flow	40.94	2.37	90.51	-206.14	-104.54	27.58

Additional Metrics

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash Interest Paid	6.82	5.13	5.51	6.21	7.96	4.1
Cash Income Tax Paid	6.09	4.73	0.54	-3.05	5.76	4.86
Change in Working Capital	48.2	-5.44	39.86	-120.68	-74.92	40.37

Data Source: S&P Global Market Intelligence Last updated: Sep 30, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 18, 2026

Data Sources Report a data error