Ratch Pathana Energy PCL (BKK:SCG)
Thailand
· Delayed Price · Currency is THB 2.380
+0.020 (0.85%)
May 14, 2025, 12:14 PM ICT
Ratch Pathana Energy PCL 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | -224.03 | -241.52 | 92.28 | -233.82 | 101.63 | 106.16 | Upgrade
|
| Depreciation & Amortization | 525.76 | 559.16 | 539.24 | 572.95 | 601.87 | 571.08 | Upgrade
|
| Other Amortization | 4.57 | 4.57 | 3.04 | 1.86 | 2.3 | 1.62 | Upgrade
|
| Loss (Gain) on Sale of Assets | -71.33 | -71.33 | -35.25 | 11.88 | 31.2 | -0.97 | Upgrade
|
| Loss (Gain) on Sale of Investments | -0.01 | -0.01 | -0 | -0 | -0 | -0 | Upgrade
|
| Loss (Gain) on Equity Investments | -5.07 | -5.45 | -13.06 | -1.98 | 1.89 | 1.91 | Upgrade
|
| Asset Writedown | 231.68 | 231.48 | 196.24 | 3.63 | -1.57 | -1.61 | Upgrade
|
| Change in Accounts Receivable | 245.18 | 227.15 | 262.91 | -275.52 | -80.78 | 42.49 | Upgrade
|
| Change in Inventory | -8.72 | -14.01 | -24.62 | 19.15 | -38.69 | -0.14 | Upgrade
|
| Change in Accounts Payable | -632.7 | -600.11 | 152.45 | 279.03 | 119.41 | -44.26 | Upgrade
|
| Change in Other Net Operating Assets | 99.94 | 302.93 | -459.55 | -21.03 | -55.69 | 13.14 | Upgrade
|
| Other Operating Activities | 132.15 | 119.46 | 179.16 | 77.69 | 91.16 | 4.71 | Upgrade
|
| Operating Cash Flow | 297.42 | 512.32 | 892.85 | 433.85 | 772.73 | 694.12 | Upgrade
|
| Operating Cash Flow Growth | -76.32% | -42.62% | 105.79% | -43.85% | 11.33% | 62.80% | Upgrade
|
| Capital Expenditures | -221.66 | -491.57 | -1,992 | -1,340 | -268.11 | -306.04 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.91 | 1.91 | 0.33 | 3.72 | 3.91 | 8.21 | Upgrade
|
| Sale (Purchase) of Intangibles | -15.84 | -12.14 | -16.7 | -10.37 | -10.83 | -0.16 | Upgrade
|
| Investment in Securities | 0.05 | -0.05 | - | - | - | -13.65 | Upgrade
|
| Other Investing Activities | 21.84 | 20.25 | 5.65 | 1.95 | 0.3 | 0.25 | Upgrade
|
| Investing Cash Flow | -46.58 | -314.49 | -1,953 | -1,299 | -261.95 | -307.62 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,309 | - | - | 227 | Upgrade
|
| Long-Term Debt Issued | - | 722.38 | 172.68 | 2,645 | - | - | Upgrade
|
| Total Debt Issued | 700 | 722.38 | 1,482 | 2,645 | - | 227 | Upgrade
|
| Short-Term Debt Repaid | - | -852 | - | -1,077 | -8 | - | Upgrade
|
| Long-Term Debt Repaid | - | -368.9 | -342.72 | -447.86 | -665.89 | -571.81 | Upgrade
|
| Total Debt Repaid | -1,144 | -1,221 | -342.72 | -1,525 | -673.89 | -571.81 | Upgrade
|
| Net Debt Issued (Repaid) | -444.42 | -498.51 | 1,139 | 1,121 | -673.89 | -344.81 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,200 | - | Upgrade
|
| Common Dividends Paid | -58.18 | -58.18 | -58.18 | -70.99 | -58.25 | -58.25 | Upgrade
|
| Other Financing Activities | -183.8 | -172.22 | -137.38 | -82.62 | -113.85 | -4.75 | Upgrade
|
| Financing Cash Flow | -686.4 | -728.92 | 943.4 | 966.99 | 354.01 | -407.82 | Upgrade
|
| Net Cash Flow | -435.56 | -531.08 | -116.82 | 102.21 | 864.79 | -21.31 | Upgrade
|
| Free Cash Flow | 75.76 | 20.76 | -1,099 | -906.03 | 504.62 | 388.08 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 30.03% | 108.91% | Upgrade
|
| Free Cash Flow Margin | 2.26% | 0.56% | -21.51% | -15.72% | 11.92% | 9.75% | Upgrade
|
| Free Cash Flow Per Share | 0.07 | 0.02 | -0.94 | -0.78 | 0.52 | 0.41 | Upgrade
|
| Cash Interest Paid | 171.27 | 171.27 | 134.86 | 79.77 | 108.15 | 129.09 | Upgrade
|
| Cash Income Tax Paid | - | -16.65 | 8.19 | -17.47 | 18.97 | 15.4 | Upgrade
|
| Levered Free Cash Flow | 1.52 | -173.53 | -1,390 | -1,119 | 536.41 | 347.71 | Upgrade
|
| Unlevered Free Cash Flow | 114.52 | -66.91 | -1,305 | -1,051 | 604 | 428.29 | Upgrade
|
| Change in Net Working Capital | 239.75 | 170.28 | -74.3 | 156.13 | -227.55 | -7.05 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.