BKK:STP 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
Period Ending	Sep '25 Sep 30, 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
Net Income	168.45	153.14	86.71	109.65	123.78	95.41
Depreciation & Amortization	54.8	50.71	37.95	29.98	32.19	31.85
Other Amortization	1.88	0.87	0.48	0.82	0.91	0.82
Loss (Gain) From Sale of Assets	0.01	-0.24	-2.55	-	-0.54	-0.2
Asset Writedown & Restructuring Costs	-	-	-	2.09	-	-
Loss (Gain) From Sale of Investments	-3.86	-2.05	-0.6	-0.4	-	-
Provision & Write-off of Bad Debts	-0.05	-0.03	0.03	-	-0	0
Other Operating Activities	11.72	16.43	10.54	-1.07	19.15	18.95
Change in Accounts Receivable	0.15	-14.61	-48.19	6.97	-18.87	-14.96
Change in Inventory	-6.28	-17.05	13.95	-1.51	-33.65	-5.41
Change in Accounts Payable	-1.44	-12.95	-16.12	-14.22	3.49	16.33
Change in Other Net Operating Assets	-0.17	-0.35	-1.2	22.63	-0.51	0.29
Operating Cash Flow	225.22	173.87	80.98	154.95	125.96	143.08
Operating Cash Flow Growth	87.81%	114.71%	-47.74%	23.01%	-11.96%	35.57%
Capital Expenditures	-109.34	-62.01	-165.6	-91.26	-24.08	-18.14
Sale of Property, Plant & Equipment	0.23	0.88	2.75	-	1.01	0.57
Sale (Purchase) of Intangibles	-0.15	-0.09	-0.09	-0.09	-0.43	-0.39
Investment in Securities	-41.38	-47.79	140.08	-326.28	-0.08	-
Other Investing Activities	1.66	3.26	3.28	1.53	0.3	0.51
Investing Cash Flow	-148.98	-105.75	-19.58	-416.1	-23.28	-17.46
Short-Term Debt Issued	-	-	-	-	20	-
Long-Term Debt Issued	-	-	-	-	-	10.35
Total Debt Issued	-	-	-	-	20	10.35
Short-Term Debt Repaid	-	-	-	-	-20	-
Long-Term Debt Repaid	-	-3.97	-22.05	-19.66	-30.29	-32.65
Total Debt Repaid	-1.53	-3.97	-22.05	-19.66	-50.29	-32.65
Net Debt Issued (Repaid)	-1.53	-3.97	-22.05	-19.66	-30.29	-22.3
Issuance of Common Stock	-	-	-	443.15	71.6	-
Common Dividends Paid	-65.87	-49.12	-35	-160	-130.13	-94.72
Other Financing Activities	-3.62	-3.7	-4.15	-5.23	-6.31	-6.72
Financing Cash Flow	-71.02	-56.78	-61.19	258.26	-95.13	-123.73
Net Cash Flow	5.22	11.33	0.2	-2.89	7.55	1.89
Free Cash Flow	115.88	111.86	-84.62	63.68	101.88	124.94
Free Cash Flow Growth	51.73%	-	-	-37.49%	-18.45%	57.81%
Free Cash Flow Margin	15.25%	16.16%	-16.53%	11.76%	18.15%	28.36%
Free Cash Flow Per Share	1.16	1.12	-0.85	0.72	4.32	41.65
Cash Interest Paid	3.62	3.7	4.15	5.23	6.31	6.72
Cash Income Tax Paid	38.63	28.43	18.35	33.24	22.49	9.86
Levered Free Cash Flow	78.12	180.46	-86.04	-133.57	24.92	128.01
Unlevered Free Cash Flow	80.38	182.77	-83.47	-130.32	28.85	132.18
Change in Working Capital	-7.73	-44.96	-51.57	13.87	-49.54	-3.75

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