O.C.C. PCL Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	6.41	8.2	-5.1	-22.82	-1.97
Depreciation & Amortization	18.63	15.92	17.72	16.41	17.28
Other Amortization	2.33	2.28	2.49	2.44	2.49
Loss (Gain) From Sale of Assets	3.85	3.25	0.01	0.5	-35.4
Asset Writedown & Restructuring Costs	-	-	0.32	-	-
Loss (Gain) From Sale of Investments	-1.36	-3.27	-2.67	-0.67	-2.39
Provision & Write-off of Bad Debts	-0.68	-0.74	3.42	-0.79	-1.97
Other Operating Activities	-1.04	-5.4	-5.25	-4.35	-2.91
Change in Accounts Receivable	21.99	4.96	-25.08	4.99	20.08
Change in Inventory	-12.06	-29.71	-57.35	50.61	-7.62
Change in Accounts Payable	-2.9	-6	12.87	21.51	-14.04
Change in Other Net Operating Assets	-5.68	-1.96	0.36	0.71	-3.8
Operating Cash Flow	30.29	-12.48	-58.27	68.55	-30.26
Capital Expenditures	-10.12	-34.99	-5.72	-9.63	-1.96
Sale of Property, Plant & Equipment	0.18	0.85	-	0.67	-
Divestitures	-	10.95	-	-	-
Sale (Purchase) of Intangibles	-0.79	-28.54	-3.77	-0.29	-0.12
Sale (Purchase) of Real Estate	-	-	-	-	256.05
Investment in Securities	-9	51.48	25.65	-80.96	-57.39
Other Investing Activities	-	-	0.1	4.08	-77.99
Investing Cash Flow	-19.73	0.2	16.26	-86.12	118.59
Long-Term Debt Repaid	-5.36	-4.49	-4.61	-3.56	-2.94
Total Debt Repaid	-5.36	-4.49	-4.61	-3.56	-2.94
Net Debt Issued (Repaid)	-5.36	-4.49	-4.61	-3.56	-2.94
Common Dividends Paid	-4.8	-4.2	-3	-3	-9
Financing Cash Flow	-10.16	-8.69	-7.61	-6.56	-11.94
Net Cash Flow	0.41	-20.98	-49.62	-24.14	76.4
Free Cash Flow	20.17	-47.46	-63.99	58.92	-32.22
Free Cash Flow Margin	2.31%	-5.21%	-6.88%	6.85%	-4.48%
Free Cash Flow Per Share	0.34	-0.79	-1.07	0.98	-0.54
Cash Interest Paid	0.74	0.82	1.16	1.32	1.74
Levered Free Cash Flow	15.04	-86.04	-70.9	70.25	-5.45
Unlevered Free Cash Flow	15.5	-85.53	-70.18	71.07	-4.36
Change in Working Capital	1.35	-32.71	-69.2	77.82	-5.39

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.