Prakit Holdings 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	-25.78	-81.86	233.4	-46.15	22.7
Depreciation & Amortization	11.97	11.3	15.94	10.51	12.16
Other Amortization	0.09	0.08	0.05	-	-
Loss (Gain) From Sale of Assets	0	0.1	-445.82	-0.14	0.05
Asset Writedown & Restructuring Costs	-	0.24	-	-	-
Loss (Gain) From Sale of Investments	-4.3	2.64	-1.08	4.85	0.51
Loss (Gain) on Equity Investments	113.15	138.93	134.28	49.83	4.3
Provision & Write-off of Bad Debts	-0.05	5.65	0.62	-0.57	-0.12
Other Operating Activities	6.72	0.78	2.9	-8.31	-1.82
Change in Accounts Receivable	71.25	-40.38	-15.31	-4.31	124.3
Change in Accounts Payable	-109.07	127.68	84.2	-78.9	-58.17
Change in Other Net Operating Assets	-39.76	-49.29	-143.12	165.94	33.73
Operating Cash Flow	24.21	115.88	-133.94	92.75	137.63
Operating Cash Flow Growth	-79.11%	-	-	-32.61%	11.08%
Capital Expenditures	-5.1	-4.27	-7.92	-11.17	-100.61
Sale of Property, Plant & Equipment	-	0.19	0.01	0.17	-
Cash Acquisitions	-	-0.15	-	-	-
Sale (Purchase) of Intangibles	-	-0.1	-0.16	-	-
Sale (Purchase) of Real Estate	-0.07	-20.53	351.98	7	-
Investment in Securities	-92.04	22.93	-63.63	-127.15	5.99
Other Investing Activities	5.66	11.95	-1.28	3.17	-21.54
Investing Cash Flow	-91.55	10.02	279	-127.97	-116.16
Short-Term Debt Issued	-	-	-	18	-
Total Debt Issued	-	-	-	18	-
Short-Term Debt Repaid	-	-	-18	-	-
Total Debt Repaid	-	-	-18	-	-
Net Debt Issued (Repaid)	-	-	-18	18	-
Common Dividends Paid	-42.32	-60.45	-60.45	-36.27	-24.18
Other Financing Activities	-0	-0	-0	-0	-0
Financing Cash Flow	-42.32	-60.45	-78.45	-18.27	-24.18
Foreign Exchange Rate Adjustments	-0.01	0.01	-	-	-
Net Cash Flow	-109.67	65.47	66.62	-53.49	-2.7
Free Cash Flow	19.11	111.61	-141.85	81.59	37.02
Free Cash Flow Growth	-82.88%	-	-	120.38%	-69.44%
Free Cash Flow Margin	4.17%	27.57%	-48.72%	25.44%	11.13%
Free Cash Flow Per Share	0.32	1.85	-2.35	1.35	0.61
Cash Income Tax Paid	19.3	12.96	84.51	13.04	9.41
Levered Free Cash Flow	41.8	150.47	-10.91	-0.71	-1.7
Unlevered Free Cash Flow	41.8	150.47	-10.91	-0.71	-1.7
Change in Working Capital	-77.59	38.01	-74.23	82.73	99.86

Source: S&P Global Market Intelligence. Standard template. Financial Sources.