Preecha Group 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	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	-48.65	-46.01	0.92	-23.12	-43.77	-18.33
Depreciation & Amortization	4.19	4.57	11.15	12.39	12.64	12.72
Loss (Gain) From Sale of Assets	-0.04	-	-0.01	-0.01	-0.68	-0.02
Asset Writedown & Restructuring Costs	2.58	2.58	-	-	-	-
Provision & Write-off of Bad Debts	0.66	0.66	0.03	0.05	0.12	0.39
Other Operating Activities	14.17	8.91	0.02	0.65	20.14	5.85
Change in Accounts Receivable	4.26	0.54	0.63	-2.74	-2.14	3.57
Change in Inventory	-55.66	-98.01	-20.34	7.17	-22.82	17.56
Change in Accounts Payable	0.83	6.17	-43.59	44.04	-1.17	-6.99
Change in Other Net Operating Assets	-6.95	-8.13	-2.25	-0.3	-1.1	-3.13
Operating Cash Flow	-84.61	-128.71	-53.44	38.13	-38.8	11.62
Operating Cash Flow Growth	-	-	-	-	-	1223.49%
Capital Expenditures	-0.18	-0.48	-0.33	-0.13	-0.32	-0.07
Sale of Property, Plant & Equipment	0.04	-	0.01	0.01	0.68	0.02
Sale (Purchase) of Intangibles	-0.01	-0.07	-0.03	-0.02	-0.01	-
Investment in Securities	-0.03	21.4	-12.55	34.96	49.88	2.75
Investing Cash Flow	-0.19	20.86	-12.91	34.83	50.22	2.71
Long-Term Debt Issued	-	65.76	42.8	-	-	-
Long-Term Debt Repaid	-	-1.25	-1.19	-5.28	-14.41	-6.27
Net Debt Issued (Repaid)	101.78	64.51	41.61	-5.28	-14.41	-6.27
Other Financing Activities	-11.82	-6.36	-4.09	-2.52	-3.29	-2.76
Financing Cash Flow	89.96	58.16	37.53	-7.8	-17.7	-9.03
Net Cash Flow	5.16	-49.7	-28.82	65.16	-6.27	5.3
Free Cash Flow	-84.79	-129.19	-53.77	38	-39.12	11.56
Free Cash Flow Growth	-	-	-	-	-	1430.47%
Free Cash Flow Margin	-353.26%	-438.46%	-31.51%	37.25%	-62.95%	13.96%
Free Cash Flow Per Share	-0.25	-0.38	-0.16	0.11	-0.12	0.03
Cash Interest Paid	11.82	6.36	4.09	2.52	3.29	2.76
Cash Income Tax Paid	-	0.5	1.56	1.65	0.92	-2.11
Levered Free Cash Flow	-77.68	-70.14	-50.26	44.62	70.27	-78.79
Unlevered Free Cash Flow	-73.64	-68.75	-48.83	46.1	72.1	-76.75
Change in Working Capital	-57.51	-99.43	-65.54	48.17	-27.24	11.01

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