BKK:TFI 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	-257.06	-336.07	-372.85	-325.6	-241.79	26.39
Depreciation & Amortization	179.02	200.46	203.12	196.5	180.19	77.39
Loss (Gain) From Sale of Assets	2.48	-23.16	1.45	-0.02	-0.01	17.78
Asset Writedown & Restructuring Costs	0.07	0.02	0.02	0.51	0.01	-37.69
Other Operating Activities	-19.07	-39.31	-11.77	15.74	-24.76	-141.68
Change in Accounts Receivable	8.29	27.57	44.51	-2.31	-119.17	4.14
Change in Inventory	13.29	55.45	81.27	-47.82	-215.77	4.62
Change in Accounts Payable	-86.91	-0.73	62.48	-14.03	44.89	-31.01
Change in Other Net Operating Assets	-6.56	-12.42	-25.06	-18.92	-11.3	-34.54
Operating Cash Flow	-166.45	-128.2	-16.84	-214.45	-387.7	-114.6
Capital Expenditures	-4.26	-17.41	-104.33	-32.19	-30.29	-0.01
Sale of Property, Plant & Equipment	0.08	97.38	0.6	0.02	0.01	7.72
Sale (Purchase) of Real Estate	-	-	-	-0.3	-	-
Other Investing Activities	0.1	0.15	0.74	16.99	0.11	0.02
Investing Cash Flow	-4.09	80.11	-102.99	-15.49	-30.17	7.73
Short-Term Debt Issued	-	154.21	-	200	-	60.76
Total Debt Issued	174.12	154.21	-	200	-	60.76
Short-Term Debt Repaid	-	-94.8	-	-	-	-950.76
Long-Term Debt Repaid	-	-2.91	-2.3	-1.94	-1.63	-0.05
Total Debt Repaid	-2.57	-97.71	-2.3	-1.94	-1.63	-950.81
Net Debt Issued (Repaid)	171.54	56.5	-2.3	198.06	-1.63	-890.05
Issuance of Common Stock	-	-	-	-	374.06	1,229
Other Financing Activities	-6.6	-8.37	-11.16	-5.86	-	-5.8
Financing Cash Flow	164.94	48.12	-13.46	192.19	372.43	332.65
Net Cash Flow	-5.6	0.03	-133.29	-37.74	-45.43	225.78
Free Cash Flow	-170.72	-145.61	-121.17	-246.64	-417.99	-114.61
Free Cash Flow Margin	-37.91%	-21.02%	-31.89%	-30.79%	-138.50%	-151720.81%
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.03	-0.05
Cash Interest Paid	6.6	8.37	11.16	5.86	-	5.8
Levered Free Cash Flow	-84.47	-12.41	29.79	-112.28	-320.9	-199.5
Unlevered Free Cash Flow	-79.07	-5.45	37.3	-107.15	-320.56	-121.73
Change in Working Capital	-71.9	69.87	163.2	-83.08	-301.34	-56.79

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.