Thai Optical Group PCL (BKK:TOG)
Thailand
· Delayed Price · Currency is THB 9.10
+0.05 (0.55%)
Mar 7, 2025, 4:36 PM ICT
Thai Optical Group PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 412.23 | 425.67 | 403.62 | 310.12 | 68.78 | Upgrade
|
| Depreciation & Amortization | 220.69 | 160.23 | 172.83 | 176.79 | 181.78 | Upgrade
|
| Other Amortization | - | 4.77 | 6.22 | 6.86 | 5.85 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.32 | -0 | 0.57 | 1.4 | -0.17 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.01 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.02 | 5.63 | -0 | 0.32 | 2.2 | Upgrade
|
| Loss (Gain) on Equity Investments | 3.45 | 2.56 | -1.69 | -0.27 | -2.48 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.3 | 1.97 | 18.05 | 1.51 | 2.13 | Upgrade
|
| Other Operating Activities | 40.75 | 49.41 | 71.03 | 42.04 | 0.9 | Upgrade
|
| Change in Accounts Receivable | 140.73 | -35.07 | -72.58 | -39.03 | -14.2 | Upgrade
|
| Change in Inventory | -92.35 | -215.92 | -272.29 | -288.07 | 48.69 | Upgrade
|
| Change in Accounts Payable | -49.58 | -12.03 | 130.08 | 40.11 | 43.14 | Upgrade
|
| Change in Other Net Operating Assets | -63.12 | -27.64 | -19.05 | -15.08 | 0.29 | Upgrade
|
| Operating Cash Flow | 611.16 | 359.58 | 436.79 | 236.7 | 336.9 | Upgrade
|
| Operating Cash Flow Growth | 69.96% | -17.67% | 84.53% | -29.74% | 11.98% | Upgrade
|
| Capital Expenditures | -435.72 | -765.24 | -179.89 | -154.61 | -133.42 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.85 | 1.24 | 1.15 | 0.35 | 0.72 | Upgrade
|
| Sale (Purchase) of Intangibles | -39.16 | -16.25 | -1.38 | -2.84 | -8.4 | Upgrade
|
| Investment in Securities | - | 8.51 | - | 2.3 | - | Upgrade
|
| Other Investing Activities | 4.76 | 4.83 | 6.27 | -20.32 | 0.47 | Upgrade
|
| Investing Cash Flow | -468.28 | -766.9 | -173.85 | -175.12 | -140.63 | Upgrade
|
| Short-Term Debt Issued | 335 | 740 | 335 | 310 | 767 | Upgrade
|
| Long-Term Debt Issued | 237.4 | 421.78 | - | - | - | Upgrade
|
| Total Debt Issued | 572.4 | 1,162 | 335 | 310 | 767 | Upgrade
|
| Short-Term Debt Repaid | -245 | -520 | -185 | -382 | -547 | Upgrade
|
| Long-Term Debt Repaid | -76.16 | -13.45 | -45.01 | -49.32 | -64.34 | Upgrade
|
| Total Debt Repaid | -321.16 | -533.45 | -230.01 | -431.32 | -611.34 | Upgrade
|
| Net Debt Issued (Repaid) | 251.24 | 628.33 | 104.99 | -121.32 | 155.66 | Upgrade
|
| Common Dividends Paid | -308.04 | -298.75 | -246.63 | -156.52 | -71.15 | Upgrade
|
| Other Financing Activities | -42.46 | -27.88 | -7.82 | -8.6 | -10.25 | Upgrade
|
| Financing Cash Flow | -99.26 | 301.7 | -149.47 | -286.44 | 74.26 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.26 | 3.09 | -0.27 | -6.52 | 2.87 | Upgrade
|
| Net Cash Flow | 41.37 | -102.53 | 113.2 | -231.38 | 273.4 | Upgrade
|
| Free Cash Flow | 175.44 | -405.65 | 256.89 | 82.09 | 203.48 | Upgrade
|
| Free Cash Flow Growth | - | - | 212.93% | -59.66% | 42.98% | Upgrade
|
| Free Cash Flow Margin | 4.99% | -13.47% | 8.68% | 3.40% | 11.00% | Upgrade
|
| Free Cash Flow Per Share | 0.37 | -0.86 | 0.54 | 0.17 | 0.43 | Upgrade
|
| Cash Interest Paid | - | 27.88 | 7.82 | 8.6 | 10.25 | Upgrade
|
| Cash Income Tax Paid | - | 33.11 | 8.55 | 6.01 | 14.22 | Upgrade
|
| Levered Free Cash Flow | -12.74 | -598.49 | 101.38 | -109.75 | 157.24 | Upgrade
|
| Unlevered Free Cash Flow | 13.88 | -582.31 | 106.3 | -104.4 | 163.69 | Upgrade
|
| Change in Net Working Capital | 47.99 | 271.55 | 151.43 | 312.94 | -81.1 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.