Saha Pathanapibul PCL (BKK:SPC)
Thailand
· Delayed Price · Currency is THB 58.75
+0.25 (0.43%)
Jun 20, 2025, 4:23 PM ICT
Saha Pathanapibul 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 | 2,825 | 2,710 | 2,235 | 1,627 | 1,745 | 1,705 | Upgrade
|
| Depreciation & Amortization | 194.57 | 186.49 | 176.03 | 158.67 | 174.14 | 169.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | -8.3 | -6.5 | -3.21 | 3.6 | -2.22 | -1.79 | Upgrade
|
| Asset Writedown & Restructuring Costs | -5.29 | -8.64 | 72.96 | 43.72 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 53.55 | 32.01 | -25.8 | -28.53 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 16.33 | 16.59 | 70.44 | -57.37 | -2.5 | -4.17 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | -9.58 | -6.28 | Upgrade
|
| Other Operating Activities | -848.39 | -695.71 | -394.3 | -262.38 | -211.05 | -155.89 | Upgrade
|
| Change in Accounts Receivable | -18.3 | -449.67 | -924.82 | 64.51 | -284.06 | 78.5 | Upgrade
|
| Change in Inventory | -247.4 | -147.03 | 185.96 | 26.97 | -189.3 | -45.53 | Upgrade
|
| Change in Accounts Payable | -651.97 | -390.45 | 836.74 | -124.62 | 460.98 | 207.48 | Upgrade
|
| Change in Other Net Operating Assets | -535.67 | -571.41 | -187.22 | 479.15 | 125.3 | 50.59 | Upgrade
|
| Operating Cash Flow | 773.71 | 675.33 | 2,041 | 1,930 | 1,807 | 1,998 | Upgrade
|
| Operating Cash Flow Growth | -39.92% | -66.92% | 5.75% | 6.84% | -9.55% | 99.64% | Upgrade
|
| Capital Expenditures | -374.91 | -266.37 | -155.72 | -171.67 | -460.21 | -295.83 | Upgrade
|
| Sale of Property, Plant & Equipment | 9 | 7.2 | 10.48 | 1.08 | 20.56 | 5.03 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.71 | -3.74 | -7.48 | -5.5 | -2.7 | -3.33 | Upgrade
|
| Investment in Securities | -1,450 | -712.71 | -631.85 | -678.22 | -818.05 | 177.24 | Upgrade
|
| Other Investing Activities | 878.59 | 728.38 | 445 | 302.84 | 267.8 | 258.75 | Upgrade
|
| Investing Cash Flow | -1,865 | -1,113 | -356.14 | -1,586 | -1,537 | -378.67 | Upgrade
|
| Short-Term Debt Issued | - | 2 | 1.35 | - | 1 | 0.1 | Upgrade
|
| Total Debt Issued | 1.4 | 2 | 1.35 | - | 1 | 0.1 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1.5 | - | - | Upgrade
|
| Total Debt Repaid | - | - | - | -1.5 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | 1.4 | 2 | 1.35 | -1.5 | 1 | 0.1 | Upgrade
|
| Issuance of Common Stock | 97.77 | 45.57 | 113.64 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -104.4 | -9.32 | -119.03 | Upgrade
|
| Common Dividends Paid | -729.29 | -729.29 | -528.75 | -495.02 | -721.98 | -330 | Upgrade
|
| Other Financing Activities | 3 | - | - | 3 | -4.28 | -5.28 | Upgrade
|
| Financing Cash Flow | -627.13 | -681.73 | -413.76 | -597.92 | -734.57 | -454.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.12 | 2.64 | -2.28 | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0.3 | -0.97 | Upgrade
|
| Net Cash Flow | -1,719 | -1,117 | 1,269 | -253.43 | -464.26 | 1,164 | Upgrade
|
| Free Cash Flow | 398.8 | 408.97 | 1,886 | 1,759 | 1,347 | 1,702 | Upgrade
|
| Free Cash Flow Growth | -65.99% | -78.31% | 7.22% | 30.61% | -20.88% | 570.51% | Upgrade
|
| Free Cash Flow Margin | 0.96% | 1.00% | 4.98% | 4.99% | 3.99% | 5.24% | Upgrade
|
| Free Cash Flow Per Share | 1.21 | 1.25 | 5.77 | 5.38 | 4.10 | 5.16 | Upgrade
|
| Cash Interest Paid | 0.18 | 0.18 | 0.15 | 0.14 | 0.26 | 1.52 | Upgrade
|
| Cash Income Tax Paid | 595.85 | 590.3 | 376.83 | 347.16 | 396.95 | 342.55 | Upgrade
|
| Levered Free Cash Flow | 430.35 | 484.97 | -745.77 | 619.97 | 959.22 | 1,459 | Upgrade
|
| Unlevered Free Cash Flow | 430.47 | 485.09 | -745.65 | 620.08 | 959.32 | 1,460 | Upgrade
|
| Change in Net Working Capital | 1,010 | 1,062 | 2,166 | 363.3 | -61.81 | -444.23 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.