Somboon Advance Technology PCL (BKK: SAT)
Thailand flag Thailand · Delayed Price · Currency is THB
10.50
-0.10 (-0.94%)
Dec 20, 2024, 4:36 PM ICT

BKK: SAT Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
703.54978.58939.97952.65371.2894.64
Upgrade
Depreciation & Amortization
512.77503.57514.67572.27607.38630.92
Upgrade
Other Amortization
----12.4712.48
Upgrade
Loss (Gain) From Sale of Assets
13.060.514.5515.22-7.94-2.07
Upgrade
Asset Writedown & Restructuring Costs
10.477.56275.8121.4911.61
Upgrade
Loss (Gain) From Sale of Investments
-17.01-7.91-2.57---
Upgrade
Loss (Gain) on Equity Investments
-65.33-51.39-38.27-84.34-2.83-58.74
Upgrade
Provision & Write-off of Bad Debts
-----1.64
Upgrade
Other Operating Activities
-60.32-66.5-29.4474.17-101.45-40.49
Upgrade
Change in Accounts Receivable
492.39275.34-124.47-431.61150.41127.69
Upgrade
Change in Inventory
46.19-48.26-176.93-136.623.9222.39
Upgrade
Change in Accounts Payable
-301-247.65107.59317.9989.06-338.42
Upgrade
Change in Other Net Operating Assets
-148.1965.51-6.2793.53-115.0635.77
Upgrade
Operating Cash Flow
1,1871,4091,2161,3791,0291,297
Upgrade
Operating Cash Flow Growth
-17.30%15.92%-11.84%34.06%-20.72%-10.70%
Upgrade
Capital Expenditures
-545.09-601.06-635.75-268.52-395.19-348.93
Upgrade
Sale of Property, Plant & Equipment
3.653.831.458.0816.583.57
Upgrade
Cash Acquisitions
------34.89
Upgrade
Divestitures
002060.23--
Upgrade
Sale (Purchase) of Intangibles
-9.64-13.77-9.36-5.13-8.78-12.62
Upgrade
Investment in Securities
-875.49-159.64261.55-1,047295.1645.46
Upgrade
Other Investing Activities
44.2291.06190.37-15.7333.43110.69
Upgrade
Investing Cash Flow
-1,382-679.58-171.74-1,268-58.81-236.72
Upgrade
Short-Term Debt Issued
---15.77--
Upgrade
Total Debt Issued
41.63--15.77--
Upgrade
Long-Term Debt Repaid
--15.86-16.42-127.02-209.44-136.01
Upgrade
Total Debt Repaid
-33.38-15.86-16.42-127.02-209.44-136.01
Upgrade
Net Debt Issued (Repaid)
8.25-15.86-16.42-111.25-209.44-136.01
Upgrade
Common Dividends Paid
-628.71-637.05-629.29-374.17-476.21-574.01
Upgrade
Other Financing Activities
-2.35-1.61-1.98-4.57-6.43-10.73
Upgrade
Financing Cash Flow
-622.81-654.52-647.69-489.99-692.07-720.75
Upgrade
Foreign Exchange Rate Adjustments
-1.54-0.12----
Upgrade
Net Cash Flow
-820.1175.13396.4-378.86277.78339.96
Upgrade
Free Cash Flow
641.5808.3580.071,111633.47948.5
Upgrade
Free Cash Flow Growth
-19.27%39.34%-47.77%75.31%-33.21%-8.15%
Upgrade
Free Cash Flow Margin
8.22%8.80%6.39%12.74%10.52%11.65%
Upgrade
Free Cash Flow Per Share
1.511.901.362.611.492.23
Upgrade
Cash Interest Paid
2.351.611.984.576.4310.73
Upgrade
Cash Income Tax Paid
137.98184.99169.8683.666.89107.14
Upgrade
Levered Free Cash Flow
325.26575.87528.14937.18593.84599.5
Upgrade
Unlevered Free Cash Flow
326.73576.87529.38940.8598.69606.16
Upgrade
Change in Net Working Capital
90.2-24.14-11.234.29-122.12235.6
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.