Royal Plus PCL (BKK:PLUS)
Thailand
· Delayed Price · Currency is THB 3.020
-0.060 (-1.95%)
Jun 19, 2025, 4:27 PM ICT
Royal Plus 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 | FY 2020 |
|---|---|---|---|---|---|---|
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 | Dec '20 Dec 31, 2020 |
| Net Income | -13.92 | 42.96 | 188.05 | 207.63 | 85.63 | 57.22 |
| Depreciation & Amortization | 120.03 | 106.21 | 61.35 | 47.39 | 37.23 | 40.37 |
| Loss (Gain) From Sale of Assets | -0.19 | -0.32 | -0.51 | -6.58 | 1.84 | -0.28 |
| Asset Writedown & Restructuring Costs | -4.04 | - | -3.03 | - | -0.55 | 1.9 |
| Loss (Gain) From Sale of Investments | 9.74 | 9.74 | - | - | - | - |
| Other Operating Activities | -24.25 | -19.36 | 15.3 | 25.23 | 44.75 | 83.29 |
| Change in Accounts Receivable | -45.97 | 46.81 | -25.87 | -9.98 | -34.59 | 44.99 |
| Change in Inventory | 8.72 | -38.64 | 1.88 | -16.26 | 1.52 | -45.67 |
| Change in Accounts Payable | -32.65 | -54.68 | 62.02 | -6.13 | -14.84 | 34.79 |
| Change in Other Net Operating Assets | 66.11 | 43.43 | 4.34 | -68.96 | 17.59 | 83.64 |
| Operating Cash Flow | 83.59 | 136.16 | 303.53 | 172.34 | 138.57 | 300.25 |
| Operating Cash Flow Growth | -71.91% | -55.14% | 76.13% | 24.36% | -53.85% | - |
| Capital Expenditures | -470.14 | -457.33 | -449.56 | -180.51 | -36.16 | -72 |
| Sale of Property, Plant & Equipment | 3.57 | 3.57 | 0.6 | - | 0.44 | 0.32 |
| Sale (Purchase) of Intangibles | -2.81 | -2.34 | -0.48 | -1.15 | -0.65 | - |
| Other Investing Activities | 0.33 | 0.33 | 9.14 | 1.09 | 0.28 | 31.65 |
| Investing Cash Flow | -469.06 | -455.78 | -440.29 | -180.57 | -36.09 | -40.03 |
| Short-Term Debt Issued | - | 104.58 | - | - | - | 2.25 |
| Long-Term Debt Issued | - | - | 29.51 | - | 40 | 10 |
| Total Debt Issued | 122.01 | 104.58 | 29.51 | - | 40 | 12.25 |
| Short-Term Debt Repaid | - | - | -0.07 | -44.71 | -73.03 | -157.99 |
| Long-Term Debt Repaid | - | -5.5 | -3.85 | -85.97 | -31.83 | -86.49 |
| Total Debt Repaid | -5.51 | -5.5 | -3.91 | -130.67 | -104.86 | -244.49 |
| Net Debt Issued (Repaid) | 116.51 | 99.08 | 25.6 | -130.67 | -64.86 | -232.24 |
| Issuance of Common Stock | - | - | - | 765 | - | - |
| Common Dividends Paid | -80.4 | -80.4 | -87.02 | -60 | - | - |
| Other Financing Activities | -1.89 | -0.85 | -0.79 | -25.75 | -8.4 | -20.27 |
| Financing Cash Flow | 34.22 | 17.84 | -62.21 | 548.58 | -73.26 | -252.51 |
| Net Cash Flow | -351.25 | -301.78 | -198.97 | 540.35 | 29.22 | 7.71 |
| Free Cash Flow | -386.55 | -321.17 | -146.02 | -8.17 | 102.42 | 228.25 |
| Free Cash Flow Growth | - | - | - | - | -55.13% | - |
| Free Cash Flow Margin | -27.55% | -22.45% | -10.23% | -0.57% | 10.15% | 20.63% |
| Free Cash Flow Per Share | -0.58 | -0.48 | -0.22 | -0.01 | 0.20 | 0.46 |
| Cash Interest Paid | 1.89 | 0.85 | 0.79 | 2.28 | 8.4 | 20.27 |
| Cash Income Tax Paid | 39.24 | 39.24 | 40 | 46.31 | 12.2 | 0.01 |
| Levered Free Cash Flow | -420.04 | -347.25 | -173.7 | -69.91 | 81.31 | - |
| Unlevered Free Cash Flow | -418.86 | -346.72 | -173.21 | -68.98 | 86.77 | - |
| Change in Net Working Capital | 68.21 | 37.24 | -74.5 | 89.53 | -12.46 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.