Safe Fertility Group 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	131.1	167.09	201.83	161.91	78.23
Depreciation & Amortization	44.6	60.06	57.5	63.14	75.08
Other Amortization	2.09	1.76	1.41	1.29	1.45
Loss (Gain) From Sale of Assets	-0.01	-0.57	-0.01	-0	0.3
Asset Writedown & Restructuring Costs	0	0	0.01	0.03	0.76
Loss (Gain) From Sale of Investments	-14.16	-5.34	-3.37	-0.75	-0.85
Provision & Write-off of Bad Debts	-0.88	1.47	-0	-0.34	0.71
Other Operating Activities	-1.61	-2.31	3.51	9.01	11.88
Change in Accounts Receivable	4.86	-6.19	-3.09	-8.49	3.3
Change in Inventory	17.6	16.68	-16.51	-14.56	-6.89
Change in Accounts Payable	-11.67	7.52	8.53	2.56	9.52
Change in Other Net Operating Assets	-1.32	-0.28	2.95	-2.43	-1.68
Operating Cash Flow	170.59	239.9	252.76	211.36	171.82
Operating Cash Flow Growth	-28.89%	-5.09%	19.59%	23.01%	90.25%
Capital Expenditures	-3.97	-45.89	-32.93	-33.82	-13.46
Sale of Property, Plant & Equipment	0.01	0.57	0.01	0.01	0.31
Sale (Purchase) of Intangibles	-0.79	-3.23	-2.66	-1.54	-
Investment in Securities	-650	-300	-	75.42	-
Other Investing Activities	1.46	4.85	-43.61	-1.55	-0.21
Investing Cash Flow	-653.29	-343.7	-79.18	38.52	-13.35
Long-Term Debt Repaid	-13.93	-21.43	-13.68	-14.39	-13.57
Net Debt Issued (Repaid)	-13.93	-21.43	-13.68	-14.39	-13.57
Issuance of Common Stock	-	-	557.9	-	-
Common Dividends Paid	-188.45	-45.59	-293.55	-55.8	-66.15
Other Financing Activities	-2.8	10.92	-23.89	3.05	-3.2
Financing Cash Flow	-205.18	-56.1	226.78	-67.14	-82.91
Net Cash Flow	-687.87	-159.9	400.36	182.74	75.55
Free Cash Flow	166.62	194.01	219.83	177.54	158.36
Free Cash Flow Growth	-14.12%	-11.75%	23.82%	12.11%	158.73%
Free Cash Flow Margin	23.74%	23.37%	25.90%	24.43%	28.29%
Free Cash Flow Per Share	0.55	0.64	0.84	0.79	0.70
Cash Interest Paid	2.8	3.08	2.84	2.95	3.19
Cash Income Tax Paid	34.89	51.64	44.82	35.81	13.39
Levered Free Cash Flow	136.65	146.75	171.86	140.57	124.81
Unlevered Free Cash Flow	138.82	149.08	174.01	142.73	127
Change in Working Capital	9.47	17.73	-8.13	-22.93	4.25

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