Sea Oil PCL (BKK:SEAOIL)
Thailand
· Delayed Price · Currency is THB 2.600
+0.020 (0.77%)
Jun 16, 2025, 4:37 PM ICT
Sea Oil 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 | 394.02 | 357.23 | 346.84 | 440.6 | 230.95 | 18.45 | Upgrade
|
| Depreciation & Amortization | 44.02 | 42.61 | 56.6 | 26.2 | 44.81 | 49.68 | Upgrade
|
| Other Amortization | - | - | - | 0.94 | 0.41 | 0.41 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.19 | -0.03 | -0 | 7.96 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 29.44 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5.46 | 24.85 | 18.68 | 9.7 | -4.07 | 8.71 | Upgrade
|
| Loss (Gain) on Equity Investments | -247.93 | -240.41 | -263.76 | -422.29 | -257.5 | -40.69 | Upgrade
|
| Other Operating Activities | -9.16 | -18.73 | 5.21 | 49.28 | 25.93 | 32.4 | Upgrade
|
| Change in Accounts Receivable | -690.23 | -643.37 | 788.56 | -298.47 | -718.55 | 209.07 | Upgrade
|
| Change in Inventory | 5.86 | -3.76 | 3.88 | -1.67 | 14.11 | -9.94 | Upgrade
|
| Change in Accounts Payable | 581.33 | 565.98 | -512.61 | 118.44 | 575.65 | -166.19 | Upgrade
|
| Change in Other Net Operating Assets | 70.06 | 91.81 | -69.88 | -31.02 | 38.95 | -8.24 | Upgrade
|
| Operating Cash Flow | 142.5 | 176.2 | 373.33 | -108.32 | -61.69 | 94.2 | Upgrade
|
| Operating Cash Flow Growth | 32.77% | -52.80% | - | - | - | -6.83% | Upgrade
|
| Capital Expenditures | -1.16 | -0.96 | -1.23 | -0.72 | -6.1 | -36.67 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 4.1 | 0.03 | 0.04 | 0.01 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.99 | -3.71 | -6.98 | -0.12 | -2.55 | - | Upgrade
|
| Other Investing Activities | 337.63 | 332.58 | 437.88 | 337.36 | 346.88 | 364.15 | Upgrade
|
| Investing Cash Flow | 333.48 | 327.91 | 433.78 | 336.54 | 338.28 | 327.49 | Upgrade
|
| Short-Term Debt Issued | - | 289.96 | 1,629 | 4,414 | 2,545 | 888.58 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 300 | Upgrade
|
| Total Debt Issued | 361.43 | 289.96 | 1,629 | 4,414 | 2,545 | 1,189 | Upgrade
|
| Short-Term Debt Repaid | - | -219.38 | -1,888 | -4,487 | -2,433 | -1,033 | Upgrade
|
| Long-Term Debt Repaid | - | -13.5 | -13.46 | -68.31 | -132.48 | -617.21 | Upgrade
|
| Total Debt Repaid | -299.28 | -232.87 | -1,902 | -4,555 | -2,566 | -1,651 | Upgrade
|
| Net Debt Issued (Repaid) | 62.15 | 57.09 | -272.77 | -141.14 | -20.89 | -461.98 | Upgrade
|
| Common Dividends Paid | -221.69 | -221.69 | -5.13 | -4.81 | -4.51 | -6.15 | Upgrade
|
| Other Financing Activities | -5.99 | -4.15 | -33.39 | -37.78 | -22.13 | -52.18 | Upgrade
|
| Financing Cash Flow | -165.54 | -168.75 | -311.29 | -183.73 | -47.53 | -520.31 | Upgrade
|
| Foreign Exchange Rate Adjustments | -23.21 | -2 | -5.8 | 1.23 | 9.74 | 1.85 | Upgrade
|
| Net Cash Flow | 287.23 | 333.36 | 490.02 | 45.72 | 238.79 | -96.76 | Upgrade
|
| Free Cash Flow | 141.33 | 175.25 | 372.09 | -109.04 | -67.79 | 57.53 | Upgrade
|
| Free Cash Flow Growth | 33.65% | -52.90% | - | - | - | -23.67% | Upgrade
|
| Free Cash Flow Margin | 0.73% | 1.00% | 2.69% | -0.50% | -0.60% | 1.09% | Upgrade
|
| Free Cash Flow Per Share | 0.19 | 0.24 | 0.50 | -0.15 | -0.09 | 0.08 | Upgrade
|
| Cash Interest Paid | 5.98 | 4.14 | 13.93 | 21.12 | 18.77 | 37.45 | Upgrade
|
| Cash Income Tax Paid | 30.71 | 30.68 | 18.99 | 18.78 | 19.86 | 14.16 | Upgrade
|
| Levered Free Cash Flow | 98.9 | 159.69 | 563.21 | -409.4 | -103.11 | -24.4 | Upgrade
|
| Unlevered Free Cash Flow | 102.97 | 162.63 | 571.04 | -395.52 | -90.22 | -6.31 | Upgrade
|
| Change in Net Working Capital | 35.66 | -42.82 | -460.49 | 428.74 | 124.09 | 0.61 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.