Tong Hua Holding 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	56.91	147.95	64.24	175.34	96.11
Depreciation & Amortization	8.28	6.95	7.54	5.75	5.09
Other Amortization	0.62	2.6	0.01	-	0.01
Loss (Gain) From Sale of Assets	-	0	1.14	-3.98	-22.68
Asset Writedown & Restructuring Costs	-	-	2.21	-	-
Loss (Gain) From Sale of Investments	-9.82	-11.16	-5.81	-54.96	-38.76
Loss (Gain) on Equity Investments	-0.12	-0.06	-	-	-
Provision & Write-off of Bad Debts	0.37	1.08	11.65	129.21	1.05
Other Operating Activities	-20.62	112.87	-85.41	20.46	-2.47
Change in Accounts Receivable	-33.7	-2.19	37.98	91.34	-94.33
Change in Inventory	-0.84	1.48	-0.99	1.03	-0.06
Change in Accounts Payable	-30.81	28.85	1.74	-93.35	93.12
Change in Other Net Operating Assets	46.87	-285.46	-1.33	-452.45	-393.89
Operating Cash Flow	17.14	2.88	32.98	-181.6	-356.81
Operating Cash Flow Growth	494.74%	-91.26%	-	-	-
Capital Expenditures	-13.06	-4.19	-3.43	-0.26	-9.26
Sale of Property, Plant & Equipment	-	-	-	-	20
Cash Acquisitions	-	-	-	-23.52	-
Divestitures	-	-	-	11.2	-
Sale (Purchase) of Intangibles	-	-1.26	-3.69	-2.65	-0.3
Sale (Purchase) of Real Estate	-	-	-60	-	-
Investment in Securities	-	-	-	171.08	336.43
Other Investing Activities	-	-	2.33	9.36	16.38
Investing Cash Flow	-13.06	-5.45	-64.79	165.22	363.25
Long-Term Debt Repaid	-2.24	-1.62	-0.96	-1.11	-1.11
Net Debt Issued (Repaid)	-2.24	-1.62	-0.96	-1.11	-1.11
Issuance of Common Stock	0.01	-	-	33.3	-
Other Financing Activities	-0.41	-	-0.06	-	-
Financing Cash Flow	-2.64	-1.62	-1.02	32.19	-1.11
Miscellaneous Cash Flow Adjustments	-	-	-	15.42	-
Net Cash Flow	1.43	-4.19	-32.83	31.24	5.34
Free Cash Flow	4.07	-1.31	29.55	-181.86	-366.06
Free Cash Flow Margin	1.43%	-0.47%	17.00%	-42.88%	-270.47%
Free Cash Flow Per Share	0.00	-0.00	0.03	-0.15	-0.38
Cash Interest Paid	0.41	-	0.06	-	-
Cash Income Tax Paid	23.31	20.57	17.5	7.84	-0.1
Levered Free Cash Flow	176.78	-123.54	29.52	171.27	-2.68
Unlevered Free Cash Flow	177.06	-123.32	29.56	171.35	-2.61
Change in Working Capital	-18.48	-257.33	37.4	-453.42	-395.15

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