Plan B Media PCL (BKK:PLANB)
Thailand flag Thailand · Delayed Price · Currency is THB
5.50
+0.30 (5.77%)
May 30, 2025, 4:39 PM ICT

Plan B Media PCL Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
1,0621,050911.25685.8764.04140.23
Upgrade
Depreciation & Amortization
2,5522,5342,3902,4292,3412,152
Upgrade
Loss (Gain) From Sale of Assets
4.692.36-1.44-6.33-2.83-0.57
Upgrade
Asset Writedown & Restructuring Costs
43.5121.8226.563.3927.32-
Upgrade
Loss (Gain) From Sale of Investments
---6-2.16-4.73-
Upgrade
Loss (Gain) on Equity Investments
-6.62-6.795.0413.4627.811.04
Upgrade
Provision & Write-off of Bad Debts
37.4136.2610.7320.05-1.83-
Upgrade
Other Operating Activities
178.4544.73106.9911.54-567.23-523.36
Upgrade
Change in Accounts Receivable
-396.44-347.86-559.05-705.3992.1120.85
Upgrade
Change in Inventory
0.57-12.93-4.312.736.471.21
Upgrade
Change in Accounts Payable
191.11-8.35236.53138.119.8989.65
Upgrade
Change in Unearned Revenue
28.563.46-171.8565.45-362.3540.32
Upgrade
Change in Other Net Operating Assets
-11.35-1.4475.04199.94-76.35-89.05
Upgrade
Operating Cash Flow
3,6833,3163,0202,8561,5632,446
Upgrade
Operating Cash Flow Growth
6.20%9.79%5.75%82.68%-36.10%89.12%
Upgrade
Capital Expenditures
-1,105-881.31-655.23-599.31-793.29-1,002
Upgrade
Sale of Property, Plant & Equipment
50.0866.1523.8131.0323.1731.03
Upgrade
Cash Acquisitions
---34.11-3,207-8.64-13.2
Upgrade
Divestitures
0.060.06-2.643-4.85
Upgrade
Sale (Purchase) of Intangibles
-34.03-27.66-14.33-33.39-19.02-18.04
Upgrade
Investment in Securities
21.19-42.82183.74-224.82-1,578
Upgrade
Other Investing Activities
-11.4410.4-1.72-274.77-574.04-68.09
Upgrade
Investing Cash Flow
-1,079-836.35-681.4-3,897-1,586-2,643
Upgrade
Short-Term Debt Issued
---90965-
Upgrade
Total Debt Issued
---90965-
Upgrade
Short-Term Debt Repaid
--450-243.9---
Upgrade
Long-Term Debt Repaid
--1,455-1,278-1,074-1,167-874.57
Upgrade
Total Debt Repaid
-1,731-1,905-1,522-1,074-1,167-874.57
Upgrade
Net Debt Issued (Repaid)
-1,731-1,905-1,522-983.98-201.82-874.57
Upgrade
Issuance of Common Stock
200-81.77622.231,553-
Upgrade
Common Dividends Paid
-500.31-821.01-299.98---539.93
Upgrade
Other Financing Activities
-90.94-89.87-39.23-16.0122.69-105.8
Upgrade
Financing Cash Flow
-2,122-2,816-1,780-377.761,374-1,520
Upgrade
Foreign Exchange Rate Adjustments
-5.88-5.05-6.92-22.79-3.6-5.13
Upgrade
Net Cash Flow
476.43-342.11551.77-1,4421,348-1,722
Upgrade
Free Cash Flow
2,5782,4342,3652,256769.891,444
Upgrade
Free Cash Flow Growth
-12.66%2.94%4.80%193.07%-46.69%236.32%
Upgrade
Free Cash Flow Margin
27.12%26.40%28.00%33.76%17.11%38.35%
Upgrade
Free Cash Flow Per Share
0.600.570.550.530.190.36
Upgrade
Cash Interest Paid
223.07216.42235.39181.26188.5589.81
Upgrade
Cash Income Tax Paid
313.49311.86215.08149.37150.65157.37
Upgrade
Levered Free Cash Flow
2,4422,0672,0441,7581,6452,308
Upgrade
Unlevered Free Cash Flow
2,5792,2022,1911,8681,7622,393
Upgrade
Change in Net Working Capital
-52.08433.82435.5597.17-149.03-1,076
Upgrade
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.