Thai Mui Corporation 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
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	-26.12	-41.3	1.98	-4.56	0.5	-12.19
Depreciation & Amortization	16.69	20.15	21.01	19.05	19.39	18.65
Loss (Gain) From Sale of Assets	-0.05	-0.03	-0.19	0.57	0	0.02
Asset Writedown & Restructuring Costs	38.24	38.17	-	-	-	-
Provision & Write-off of Bad Debts	0.04	0.07	-3.72	1.79	-0.35	1.16
Other Operating Activities	-3.77	-6.19	8.07	3.78	4.5	7.28
Change in Accounts Receivable	-5.5	-0.01	9.15	-26.38	-39.11	-45.96
Change in Inventory	2.43	14.59	-18.27	-35.42	-4.59	61.15
Change in Accounts Payable	8.89	10.98	-9.76	29.39	7.31	-0.2
Change in Other Net Operating Assets	0.72	0.32	2.39	0.45	0.82	3.51
Operating Cash Flow	31.57	36.76	10.68	-11.35	-11.52	33.42
Operating Cash Flow Growth	58.19%	244.35%	-	-	-	53.98%
Capital Expenditures	-3.72	-3.18	-7.48	-3.39	-3.73	-2.81
Sale of Property, Plant & Equipment	0.05	0.03	3.72	0.09	-	-
Sale (Purchase) of Intangibles	0	-1.02	-0.45	-0.01	-	-
Investment in Securities	-0	-0	-0	-0	-0	-
Other Investing Activities	0.56	0.46	-0.2	0.55	0.52	0.37
Investing Cash Flow	-3.1	-3.71	-4.41	-2.75	-3.21	-2.44
Short-Term Debt Issued	-	63.17	49.95	49.45	27.45	-
Total Debt Issued	54.17	63.17	49.95	49.45	27.45	-
Short-Term Debt Repaid	-	-65.75	-28.03	-30.62	-13.69	-
Long-Term Debt Repaid	-	-19.14	-18.99	-27.25	-16.33	-11.99
Total Debt Repaid	-67.87	-84.89	-47.03	-57.87	-30.02	-11.99
Net Debt Issued (Repaid)	-13.69	-21.72	2.92	-8.43	-2.57	-11.99
Other Financing Activities	-7.38	-7.52	-7.08	-7.34	-6.43	-
Financing Cash Flow	-21.08	-29.24	-4.15	-15.77	-9	-11.99
Net Cash Flow	7.39	3.81	2.12	-29.87	-23.73	18.98
Free Cash Flow	27.85	33.59	3.2	-14.74	-15.25	30.6
Free Cash Flow Growth	63.33%	951.04%	-	-	-	-
Free Cash Flow Margin	7.07%	9.41%	0.78%	-3.88%	-4.31%	9.30%
Free Cash Flow Per Share	0.08	0.10	0.01	-0.04	-0.04	0.09
Cash Interest Paid	7.38	7.52	7.08	7.34	6.43	-
Cash Income Tax Paid	1.3	1.28	1.38	1.1	1	0.9
Levered Free Cash Flow	-8.46	0.4	-3.17	-24.09	-15.29	65.91
Unlevered Free Cash Flow	-1.53	7.17	3.63	-18.64	-11.26	70.55
Change in Working Capital	6.54	25.88	-16.48	-31.97	-35.56	18.5

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