Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust (BKK:PROSPECT)

Thailand · Delayed Price · Currency is THB

7.75

-0.05 (-0.65%)

May 14, 2025, 12:26 PM ICT

BKK:PROSPECT 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	292.34	285.94	241.87	208.57	209.29	239.72
Other Amortization	1.65	1.65	1.53	1.31	1.32	1.15
Gain (Loss) on Sale of Investments	-4.7	-4.77	-2.8	-1	-0.73	-0.99
Asset Writedown	43.93	55.32	88.72	76.66	85.81	-
Change in Accounts Receivable	0.79	12.38	-11.31	-9.64	-9.72	-19.91
Change in Other Net Operating Assets	1.84	-13.42	30.33	-11.61	-5.23	475.3
Other Operating Activities	79.89	96.04	-1,786	62.64	53.23	-8,773
Operating Cash Flow	415.82	431.52	-1,435	327.74	332.43	-8,072
Operating Cash Flow Growth	6.44%	-	-	-1.41%	-	-
Long-Term Debt Issued	-	-	691.99	-	-	-
Total Debt Issued	-	-	691.99	-	-	2,520
Long-Term Debt Repaid	-	-32.93	-23.37	-56.44	-13.13	-
Net Debt Issued (Repaid)	-37.18	-32.93	668.62	-56.44	-13.13	2,520
Issuance of Common Stock	-	-	1,139	-	-	5,880
Repurchase of Common Stock	-34.95	-7.58	-	-48.39	-81.54	-
Common Dividends Paid	-286.05	-314.36	-268.4	-182.52	-196.86	-72.14
Other Financing Activities	-94.49	-95.9	-83.48	-41.7	-42.48	-196.8
Net Cash Flow	-36.85	-19.25	21.48	-1.31	-1.57	58.88
Cash Interest Paid	94.49	-	-	41.7	42.48	38.07
Levered Free Cash Flow	200.96	201.59	205.86	159.83	182.88	-
Unlevered Free Cash Flow	261.07	262.6	258.52	185.4	208.94	-
Change in Net Working Capital	10.51	12.68	3.49	20.63	3.44	-

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.