The Navakij Insurance PCL Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	359.81	-	-	107.28	24.84	109.35
Depreciation & Amortization	35.14	35.14	34.53	30.94	30.88	32.08
Other Amortization	3.34	3.34	3.98	4.16	4.24	4.3
Other Operating Activities	-470.64	156.32	29.65	-163.01	149.74	-30.56
Operating Cash Flow	-72.34	194.8	68.16	-20.63	209.7	115.18
Operating Cash Flow Growth	-	185.82%	-	-	82.07%	-29.82%
Capital Expenditures	-6.61	-6.38	-16.5	-32.92	-149.92	-6.6
Sale of Property, Plant & Equipment	0.57	0.52	0.85	0.18	0.97	0.66
Purchase / Sale of Intangible Assets	-3.85	-3.24	-9.58	-1.46	-2.11	-3.96
Investing Cash Flow	-9.89	-9.1	-25.23	-34.21	-151.06	-9.91
Total Debt Repaid	-16.67	-17.09	-15.56	-14.68	-14.65	-14.39
Net Debt Issued (Repaid)	-16.67	-17.09	-15.56	-14.68	-14.65	-14.39
Issuance of Common Stock	-	-	0.01	0.01	0.01	-
Common Dividends Paid	-	-	-55.5	-36	-52.5	-52.5
Financing Cash Flow	-16.67	-17.09	-71.06	-50.67	-67.14	-66.89
Miscellaneous Cash Flow Adjustments	0.01	-0.02	0.01	0	0.12	-0.06
Net Cash Flow	-98.9	168.6	-28.12	-105.5	-8.38	38.32
Free Cash Flow	-78.95	188.42	51.66	-53.55	59.78	108.57
Free Cash Flow Growth	-	264.75%	-	-	-44.94%	-31.94%
Free Cash Flow Margin	-2.24%	5.26%	1.32%	-1.65%	2.04%	3.81%
Free Cash Flow Per Share	-2.08	4.96	1.36	-1.41	1.57	2.86
Cash Income Tax Paid	-	-0.72	14.94	49.14	18.35	47.14
Levered Free Cash Flow	-980.8	-17.26	-421.96	450.89	116.22	9.07
Unlevered Free Cash Flow	-980.05	-16.51	-421.06	451.89	117.41	10.51