Sahamit Machinery PCL (BKK:SMIT)
Thailand
· Delayed Price · Currency is THB 3.540
+0.060 (1.72%)
Jun 20, 2025, 3:40 PM ICT
Sahamit Machinery 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 | 150.02 | 145.73 | 131.67 | 235.69 | 290.53 | 147.32 | Upgrade
|
| Depreciation & Amortization | 54.34 | 55.5 | 61.08 | 60.06 | 62.38 | 69.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | -11.99 | -11.51 | -1.92 | -4.4 | -2.16 | -1.09 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.78 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.3 | -13.23 | -2.15 | 18.5 | -5.24 | 2.21 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.21 | 0.43 | -6.94 | 4.09 | 9.3 | 2.26 | Upgrade
|
| Other Operating Activities | -0.82 | -2.9 | -3.99 | -16.04 | 22.87 | -4.11 | Upgrade
|
| Change in Accounts Receivable | 5.28 | -16.64 | 122.85 | 95.32 | -142.42 | -14.59 | Upgrade
|
| Change in Inventory | 50.78 | 65.64 | 70.17 | -16.4 | -187.28 | 137.28 | Upgrade
|
| Change in Accounts Payable | 25.89 | -31.53 | -17.85 | -41.15 | 59.88 | 2.93 | Upgrade
|
| Change in Unearned Revenue | -0.77 | 11.11 | -2.74 | -1.68 | 6.88 | 0.99 | Upgrade
|
| Change in Other Net Operating Assets | 0.19 | -0.96 | -1.52 | 6.64 | -2.31 | 14.78 | Upgrade
|
| Operating Cash Flow | 270.82 | 201.63 | 348.65 | 340.63 | 112.45 | 358.28 | Upgrade
|
| Operating Cash Flow Growth | 2.01% | -42.17% | 2.35% | 202.92% | -68.62% | 8.55% | Upgrade
|
| Capital Expenditures | -12.99 | -16.1 | -39.94 | -96.47 | -30.45 | -15.28 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.09 | 11.61 | 1.92 | 4.41 | 43.58 | 1.66 | Upgrade
|
| Investment in Securities | -138.5 | -88.65 | -157.68 | -29.48 | 20.58 | -185 | Upgrade
|
| Other Investing Activities | 6.01 | 6.11 | 1.7 | 5.52 | 6.04 | 4.41 | Upgrade
|
| Investing Cash Flow | -133.39 | -87.03 | -193.99 | -116.02 | 39.74 | -194.2 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 157.37 | 163.84 | Upgrade
|
| Total Debt Issued | - | - | - | - | 157.37 | 163.84 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -157.37 | -163.84 | Upgrade
|
| Total Debt Repaid | - | - | - | - | -157.37 | -163.84 | Upgrade
|
| Common Dividends Paid | -127.2 | -127.2 | -159 | -190.8 | -158.98 | -159 | Upgrade
|
| Other Financing Activities | - | - | - | - | - | -0 | Upgrade
|
| Financing Cash Flow | -127.2 | -127.2 | -159 | -190.8 | -158.98 | -159 | Upgrade
|
| Net Cash Flow | 10.24 | -12.6 | -4.34 | 33.82 | -6.79 | 5.08 | Upgrade
|
| Free Cash Flow | 257.83 | 185.53 | 308.72 | 244.17 | 82 | 343.01 | Upgrade
|
| Free Cash Flow Growth | 9.45% | -39.90% | 26.44% | 197.78% | -76.09% | 68.23% | Upgrade
|
| Free Cash Flow Margin | 15.17% | 11.24% | 18.93% | 11.17% | 3.98% | 20.42% | Upgrade
|
| Free Cash Flow Per Share | 0.49 | 0.35 | 0.58 | 0.46 | 0.15 | 0.65 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 0 | Upgrade
|
| Cash Income Tax Paid | 26.12 | 25.54 | 39.23 | 69.95 | 41.35 | 34.35 | Upgrade
|
| Levered Free Cash Flow | 247.94 | 167.7 | 279.26 | 185.41 | 1.96 | 305.39 | Upgrade
|
| Unlevered Free Cash Flow | 247.94 | 167.7 | 279.26 | 185.41 | 2.95 | 306.26 | Upgrade
|
| Change in Net Working Capital | -92.2 | -23.76 | -156.82 | -45.14 | 235.64 | -146.16 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.