Shrinkflex (Thailand) PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	67.01	24.14	30.22	63.06	111.75
Depreciation & Amortization	76.44	79.75	75.57	54.2	50.16
Other Amortization	1.03	1.02	0.98	0.89	0.76
Loss (Gain) From Sale of Assets	-0.01	0.01	-2.59	0.05	-0.62
Provision & Write-off of Bad Debts	-1.19	1.64	-0.08	1.73	0.09
Other Operating Activities	24.06	4.92	4.95	-0.96	4.2
Change in Accounts Receivable	-3.8	-14.36	-15.53	-17.99	-2.72
Change in Inventory	-6.82	-8.58	-18.4	-24.2	-103.56
Change in Accounts Payable	4.03	12.57	-2.5	29.86	15.76
Change in Other Net Operating Assets	-2.42	-1.49	4.4	-5.62	0.71
Operating Cash Flow	158.34	99.61	77.03	101.03	76.52
Operating Cash Flow Growth	58.96%	29.31%	-23.75%	32.03%	-38.22%
Capital Expenditures	-31.01	-77.01	-139.65	-219.03	-115.91
Sale of Property, Plant & Equipment	0.76	-	5.72	-	1.19
Sale (Purchase) of Intangibles	-0.27	-0.24	-0.82	-1.14	-0.92
Investment in Securities	0	-0	-0	70.59	79.41
Other Investing Activities	-1.13	-1.04	-2.35	-1.56	4.22
Investing Cash Flow	-31.64	-78.29	-137.1	-151.15	-32.01
Short-Term Debt Issued	-	-	69.02	-	4.91
Long-Term Debt Issued	-	70.55	38.14	57.34	-
Total Debt Issued	-	70.55	107.16	57.34	4.91
Short-Term Debt Repaid	-44.91	-24.83	-	-4.62	-
Long-Term Debt Repaid	-52.73	-35.02	-23.94	-21.9	-25.23
Total Debt Repaid	-97.64	-59.85	-23.94	-26.51	-25.23
Net Debt Issued (Repaid)	-97.64	10.7	83.22	30.82	-20.32
Common Dividends Paid	-15	-20.01	-30.79	-44.64	-31.28
Other Financing Activities	-8.7	-7.32	-7.31	-4.21	-4.54
Financing Cash Flow	-121.33	-16.63	45.12	-18.03	-56.14
Net Cash Flow	5.37	4.68	-14.95	-68.15	-11.63
Free Cash Flow	127.33	22.6	-62.62	-118.01	-39.39
Free Cash Flow Growth	463.49%	-	-	-	-
Free Cash Flow Margin	12.05%	2.30%	-6.77%	-13.71%	-4.94%
Free Cash Flow Per Share	0.29	0.05	-0.14	-0.27	-0.09
Cash Interest Paid	8.7	7.32	7.31	4.21	4.54
Cash Income Tax Paid	7.37	8.93	18.53	27.03	26.77
Levered Free Cash Flow	98.32	17.41	-102.84	-117.86	-68.97
Unlevered Free Cash Flow	103.65	22.64	-97.44	-114.73	-65.38
Change in Working Capital	-9	-11.86	-32.02	-17.95	-89.8

Source: S&P Global Market Intelligence. Standard template. Financial Sources.