BKK:POPF 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	Sep '25 Sep 30, 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	391.22	387.07	224.88	417.59	365.61	574.68
Gain (Loss) on Sale of Investments	67.65	264.72	391.74	229.13	251.24	66.79
Asset Writedown	-	-	13.01	-	-	26.77
Change in Accounts Receivable	10.57	2.56	26.68	-30.97	4.32	-11.86
Change in Other Net Operating Assets	-106.01	9.66	-6.93	22.03	-18.82	-31.81
Other Operating Activities	302.45	166.23	-35.94	-146.54	-432.11	585.65
Operating Cash Flow	665.58	827.82	613.54	491.33	169.9	1,215
Operating Cash Flow Growth	11.58%	34.93%	24.87%	189.19%	-86.02%	248.78%
Long-Term Debt Repaid	-	-280.48	-88.79	-86.65	-79.45	-72.27
Net Debt Issued (Repaid)	-155.9	-280.48	-88.79	-86.65	-79.45	-72.27
Repurchase of Common Stock	-65.21	-185.38	-130.09	-	-	-
Common Dividends Paid	-421.24	-370.91	-382.85	-497.63	-506.2	-493.15
Net Cash Flow	23.22	-8.95	11.8	-92.95	-415.75	649.5
Levered Free Cash Flow	297.2	413.71	418.56	372.19	382.1	345.04
Unlevered Free Cash Flow	305.81	423.95	429.36	383.32	394.78	358.65
Change in Working Capital	-95.75	9.8	19.84	-8.85	-14.84	-38.97

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.