Thanapiriya 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	199.42	185.54	155.53	149.01	192.1	133.86
Depreciation & Amortization	60.42	57.62	52.93	50.21	46.82	43.16
Other Amortization	1.02	0.57	-	0.56	0.52	0.48
Loss (Gain) From Sale of Assets	-0.15	-0.04	-3.41	-0.09	-0.08	-0.01
Loss (Gain) From Sale of Investments	-	-	-	-	-0.09	-
Other Operating Activities	4.85	4.95	1.04	-1.12	4.92	6.5
Change in Accounts Receivable	-6.07	5.55	-13.34	0.57	-2.75	2.23
Change in Inventory	-63.56	-56.34	-32.19	-70.22	-35.4	-12.21
Change in Accounts Payable	-13.33	20.05	42.89	-16.65	25.1	5.06
Operating Cash Flow	182.59	217.89	203.46	112.27	231.14	179.08
Operating Cash Flow Growth	-25.60%	7.09%	81.22%	-51.42%	29.07%	41.67%
Capital Expenditures	-136.89	-145.19	-91.63	-116.06	-113.68	-104.75
Sale of Property, Plant & Equipment	0.53	0.82	4.62	0.21	0.09	0.05
Sale (Purchase) of Intangibles	-0.84	-1.07	-0.17	-0.26	-0.96	-0.63
Investment in Securities	-	-	-	-	0.09	0.05
Other Investing Activities	-0.87	-4.42	-0.78	-0.1	-0.28	-0.21
Investing Cash Flow	-138.07	-149.86	-87.96	-116.22	-114.74	-105.5
Short-Term Debt Issued	-	30	-	-	-	-
Total Debt Issued	80	30	-	-	-	-
Long-Term Debt Repaid	-	-6.46	-4.04	-3.82	-4.51	-3.1
Total Debt Repaid	-85.89	-6.46	-4.04	-3.82	-4.51	-3.1
Net Debt Issued (Repaid)	-5.89	23.54	-4.04	-3.82	-4.51	-3.1
Common Dividends Paid	-82	-70	-68	-68	-72	-48
Financing Cash Flow	-87.89	-46.46	-72.04	-71.82	-76.51	-51.1
Net Cash Flow	-43.37	21.58	43.46	-75.76	39.88	22.48
Free Cash Flow	45.69	72.71	111.83	-3.79	117.46	74.33
Free Cash Flow Growth	-63.01%	-34.98%	-	-	58.02%	25.80%
Free Cash Flow Margin	1.56%	2.53%	4.28%	-0.16%	4.48%	3.38%
Free Cash Flow Per Share	0.06	0.09	0.14	-0.01	0.15	0.09
Cash Interest Paid	3.05	2.93	2.19	2.27	2.15	2.09
Cash Income Tax Paid	48.83	41.22	37.41	38.2	40.82	22.96
Levered Free Cash Flow	0.63	23.61	87.97	-36.12	73.24	41.21
Unlevered Free Cash Flow	2.53	25.45	89.33	-34.7	74.59	42.52
Change in Working Capital	-82.96	-30.75	-2.63	-86.3	-13.05	-4.91

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