Somboon Advance Technology Public Company Limited (BKK: SAT)
Thailand
· Delayed Price · Currency is THB 12.80
+0.40 (3.23%)
Sep 6, 2024, 4:39 PM ICT
SAT Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 808.23 | 978.58 | 939.97 | 952.65 | 371.2 | 894.64 | Upgrade
|
| Depreciation & Amortization | 510.24 | 503.57 | 514.67 | 572.27 | 607.38 | 630.92 | Upgrade
|
| Other Amortization | - | - | - | - | 12.47 | 12.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | 13.03 | 0.51 | 4.55 | 15.22 | -7.94 | -2.07 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.64 | 7.56 | 27 | 5.81 | 21.49 | 11.61 | Upgrade
|
| Loss (Gain) From Sale of Investments | -13.56 | -7.91 | -2.57 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -63 | -51.39 | -38.27 | -84.34 | -2.83 | -58.74 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | - | 1.64 | Upgrade
|
| Other Operating Activities | -86.6 | -66.5 | -29.44 | 74.17 | -101.45 | -40.49 | Upgrade
|
| Change in Accounts Receivable | 485.36 | 275.34 | -124.47 | -431.61 | 150.41 | 127.69 | Upgrade
|
| Change in Inventory | 28.97 | -48.26 | -176.93 | -136.62 | 3.92 | 22.39 | Upgrade
|
| Change in Accounts Payable | -341.36 | -247.65 | 107.59 | 317.99 | 89.06 | -338.42 | Upgrade
|
| Change in Other Net Operating Assets | 13.83 | 65.51 | -6.27 | 93.53 | -115.06 | 35.77 | Upgrade
|
| Operating Cash Flow | 1,359 | 1,409 | 1,216 | 1,379 | 1,029 | 1,297 | Upgrade
|
| Operating Cash Flow Growth | 36.49% | 15.92% | -11.84% | 34.06% | -20.72% | -10.70% | Upgrade
|
| Capital Expenditures | -544.98 | -601.06 | -635.75 | -268.52 | -395.19 | -348.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.68 | 3.83 | 1.45 | 8.08 | 16.58 | 3.57 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -34.89 | Upgrade
|
| Divestitures | 0 | 0 | 20 | 60.23 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -18.06 | -13.77 | -9.36 | -5.13 | -8.78 | -12.62 | Upgrade
|
| Investment in Securities | -1,290 | -159.64 | 261.55 | -1,047 | 295.16 | 45.46 | Upgrade
|
| Other Investing Activities | 41.17 | 91.06 | 190.37 | -15.73 | 33.43 | 110.69 | Upgrade
|
| Investing Cash Flow | -1,809 | -679.58 | -171.74 | -1,268 | -58.81 | -236.72 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 15.77 | - | - | Upgrade
|
| Total Debt Issued | 20.32 | - | - | 15.77 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -15.86 | -16.42 | -127.02 | -209.44 | -136.01 | Upgrade
|
| Total Debt Repaid | -17.72 | -15.86 | -16.42 | -127.02 | -209.44 | -136.01 | Upgrade
|
| Net Debt Issued (Repaid) | 2.61 | -15.86 | -16.42 | -111.25 | -209.44 | -136.01 | Upgrade
|
| Common Dividends Paid | -679.6 | -637.05 | -629.29 | -374.17 | -476.21 | -574.01 | Upgrade
|
| Other Financing Activities | -1.9 | -1.61 | -1.98 | -4.57 | -6.43 | -10.73 | Upgrade
|
| Financing Cash Flow | -678.89 | -654.52 | -647.69 | -489.99 | -692.07 | -720.75 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.07 | -0.12 | - | - | - | - | Upgrade
|
| Net Cash Flow | -1,131 | 75.13 | 396.4 | -378.86 | 277.78 | 339.96 | Upgrade
|
| Free Cash Flow | 813.81 | 808.3 | 580.07 | 1,111 | 633.47 | 948.5 | Upgrade
|
| Free Cash Flow Growth | 184.14% | 39.34% | -47.77% | 75.31% | -33.21% | -8.15% | Upgrade
|
| Free Cash Flow Margin | 9.83% | 8.80% | 6.39% | 12.74% | 10.52% | 11.65% | Upgrade
|
| Free Cash Flow Per Share | 1.91 | 1.90 | 1.36 | 2.61 | 1.49 | 2.23 | Upgrade
|
| Cash Interest Paid | 1.9 | 1.61 | 1.98 | 4.57 | 6.43 | 10.73 | Upgrade
|
| Cash Income Tax Paid | 178.39 | 184.99 | 169.86 | 83.6 | 66.89 | 107.14 | Upgrade
|
| Levered Free Cash Flow | -1,210 | 575.87 | 528.14 | 937.18 | 593.84 | 599.5 | Upgrade
|
| Unlevered Free Cash Flow | -1,209 | 576.87 | 529.38 | 940.8 | 598.69 | 606.16 | Upgrade
|
| Change in Net Working Capital | 1,688 | -24.14 | -11.23 | 4.29 | -122.12 | 235.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.