Stone One 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	51.87	51.76	38.04	21.56	18.5
Depreciation & Amortization	45.29	45.69	47.24	45.83	65.55
Other Amortization	3.8	4.26	4.77	5.18	4.81
Loss (Gain) From Sale of Assets	-2.29	-5.4	-15.08	0.07	-0.06
Asset Writedown & Restructuring Costs	-	-	-	-0.24	0.74
Provision & Write-off of Bad Debts	-56.42	-4.17	-0.69	-1.62	-1.33
Other Operating Activities	12.02	4.6	6.13	2.53	-4.05
Change in Accounts Receivable	58.32	-7.66	-7.19	-	-
Change in Inventory	6.56	11.48	-24.63	-65.4	11.38
Change in Accounts Payable	-1.36	1.8	3.79	10.56	5.77
Change in Other Net Operating Assets	-10.13	3.72	-2.18	52.02	-42.63
Operating Cash Flow	107.67	106.09	50.19	70.5	58.68
Operating Cash Flow Growth	1.49%	111.38%	-28.81%	20.14%	-45.67%
Capital Expenditures	-82.72	-17.44	-38.74	-56.37	-25.92
Sale of Property, Plant & Equipment	3.1	6.1	16	0.32	0.55
Cash Acquisitions	-212.79	-	-	-	-
Sale (Purchase) of Intangibles	-2.84	-1.46	-0.05	-1.46	-3.26
Investment in Securities	40	1.84	-1.35	-	-
Other Investing Activities	-6.32	5.33	1.51	-1.5	-1.1
Investing Cash Flow	-261.58	-20.63	-22.63	-59.01	-29.72
Short-Term Debt Issued	-	4	20	11	-
Long-Term Debt Issued	108	-	11	11	-
Total Debt Issued	108	4	31	22	-
Short-Term Debt Repaid	-	-8	-16	-12	-2
Long-Term Debt Repaid	-12.38	-28.41	-19.16	-14.37	-16.5
Total Debt Repaid	-12.38	-36.41	-35.16	-26.37	-18.5
Net Debt Issued (Repaid)	95.62	-32.41	-4.16	-4.37	-18.5
Issuance of Common Stock	-	195	-	-	-
Common Dividends Paid	-30.7	-16.89	-	-36.32	-24.21
Other Financing Activities	-2.41	-12.07	-2.83	-1.74	-2.19
Financing Cash Flow	62.51	133.63	-6.99	-42.44	-44.9
Net Cash Flow	-91.4	219.09	20.57	-30.95	-15.94
Free Cash Flow	24.95	88.65	11.45	14.13	32.76
Free Cash Flow Growth	-71.86%	674.28%	-18.97%	-56.87%	-67.41%
Free Cash Flow Margin	6.66%	21.80%	3.62%	5.90%	9.20%
Free Cash Flow Per Share	0.08	0.31	0.05	0.06	0.14
Cash Interest Paid	2.41	1.75	2.83	1.74	2.19
Cash Income Tax Paid	10.57	10.12	9.17	8.23	14.27
Levered Free Cash Flow	-14.93	29.45	-17.44	-66.15	58.41
Unlevered Free Cash Flow	-13.4	30.58	-15.67	-65.01	59.77
Change in Working Capital	53.4	9.34	-30.21	-2.81	-25.48

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