Samart Telcoms PCL (BKK:SAMTEL)
Thailand
· Delayed Price · Currency is THB 5.55
+0.05 (0.91%)
Mar 7, 2025, 4:36 PM ICT
Samart Telcoms PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 115.36 | 71.69 | 260.56 | 61.38 | -287.5 | Upgrade
|
| Depreciation & Amortization | 506.43 | 433.91 | 387.68 | 347.81 | 930.17 | Upgrade
|
| Other Amortization | 16.58 | 27.4 | 29.43 | 37.76 | 77.5 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.64 | -2.06 | -0.56 | -5.74 | -1.43 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -1.74 | -32.92 | - | 151.69 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.06 | 13.54 | 32.17 | -22.12 | -9.39 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -0.02 | -2.89 | -0.25 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -4.69 | -19.73 | -14.5 | 14.36 | 36.11 | Upgrade
|
| Other Operating Activities | -73.94 | 810.1 | -294.67 | 43.52 | -89.63 | Upgrade
|
| Change in Accounts Receivable | 1,184 | -1,157 | 69.83 | -34.64 | 1,307 | Upgrade
|
| Change in Inventory | 7.17 | -92.69 | 106.57 | -59.51 | 8.47 | Upgrade
|
| Change in Accounts Payable | 35.04 | -85.73 | 130.55 | -76.22 | -88.17 | Upgrade
|
| Change in Unearned Revenue | -18.08 | 12.05 | 9.1 | -18.29 | 9.88 | Upgrade
|
| Change in Other Net Operating Assets | -333.32 | 779.47 | 370.15 | -77.88 | 914.79 | Upgrade
|
| Operating Cash Flow | 1,431 | 765.46 | 1,072 | 211.68 | 2,960 | Upgrade
|
| Operating Cash Flow Growth | 86.96% | -28.61% | 406.49% | -92.85% | 855.88% | Upgrade
|
| Capital Expenditures | -499.53 | -249.2 | -501.8 | -610.22 | -557.29 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.69 | 2.16 | 3.69 | 5.76 | 1.55 | Upgrade
|
| Cash Acquisitions | - | -1.65 | - | - | - | Upgrade
|
| Divestitures | - | - | - | -0.71 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.79 | -62.25 | -2.74 | -2.33 | - | Upgrade
|
| Investment in Securities | - | - | 7.08 | - | - | Upgrade
|
| Other Investing Activities | 17.99 | 8.6 | 2.36 | 0.97 | 1.05 | Upgrade
|
| Investing Cash Flow | -500.64 | -288.4 | -486.86 | -591.53 | -470.16 | Upgrade
|
| Short-Term Debt Issued | 609.9 | 1,885 | 2,161 | 2,307 | 2,215 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 400 | Upgrade
|
| Total Debt Issued | 609.9 | 1,885 | 2,161 | 2,307 | 2,615 | Upgrade
|
| Short-Term Debt Repaid | -1,522 | -1,762 | -2,570 | -2,009 | -3,792 | Upgrade
|
| Long-Term Debt Repaid | -52.86 | -60.47 | -79.96 | -81 | -878.05 | Upgrade
|
| Total Debt Repaid | -1,575 | -1,822 | -2,650 | -2,090 | -4,670 | Upgrade
|
| Net Debt Issued (Repaid) | -964.99 | 62.7 | -488.98 | 217.06 | -2,056 | Upgrade
|
| Issuance of Common Stock | 0 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -30.9 | -117.42 | -67.97 | - | -197.76 | Upgrade
|
| Other Financing Activities | - | 38 | -0 | -0 | -0 | Upgrade
|
| Financing Cash Flow | -995.88 | -16.71 | -556.95 | 217.06 | -2,253 | Upgrade
|
| Net Cash Flow | -65.46 | 460.34 | 28.34 | -162.79 | 236.14 | Upgrade
|
| Free Cash Flow | 931.54 | 516.25 | 570.35 | -398.54 | 2,402 | Upgrade
|
| Free Cash Flow Growth | 80.44% | -9.49% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 22.27% | 11.50% | 11.53% | -8.70% | 44.23% | Upgrade
|
| Free Cash Flow Per Share | 1.51 | 0.84 | 0.92 | -0.64 | 3.89 | Upgrade
|
| Cash Interest Paid | 27.87 | 57.61 | 46.63 | 39.14 | 66.45 | Upgrade
|
| Cash Income Tax Paid | 96.32 | 75 | 116.09 | 81.51 | 124.55 | Upgrade
|
| Levered Free Cash Flow | 722.66 | 205.16 | 31.77 | -264.93 | 2,390 | Upgrade
|
| Unlevered Free Cash Flow | 739.62 | 247.88 | 72.27 | -234.79 | 2,435 | Upgrade
|
| Change in Net Working Capital | -664.71 | -71.95 | -114.68 | 59.17 | -2,199 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.