Thai Poly Acrylic PCL (BKK:TPA)

Thai Poly Acrylic PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-22.51	11.94	-20.5	18.21	57.91
Depreciation & Amortization	20.31	20.21	21.04	22.19	22.74
Loss (Gain) From Sale of Assets	-0	0.15	-0.03	-0.71	-0.12
Provision & Write-off of Bad Debts	0.18	-0.35	-0.38	-5.84	0.44
Other Operating Activities	3	7.87	2.99	-5.75	13.76
Change in Accounts Receivable	64.16	-45.67	68.45	65.1	-76.3
Change in Inventory	0.19	-0.36	24.3	18.03	-25.31
Change in Accounts Payable	-42.64	32.98	-17.67	-108.02	89.21
Change in Other Net Operating Assets	-18.51	8.41	2.65	-4.94	-0.15
Operating Cash Flow	4.15	35.19	80.85	-1.73	82.18
Operating Cash Flow Growth	-88.20%	-56.48%	-	-	144.18%
Capital Expenditures	-2.53	-8.21	-8.13	-10.14	-10.79
Sale of Property, Plant & Equipment	0.01	4.11	0.11	0.72	0.39
Investment in Securities	-9.1	-0.14	-0.14	-0.14	-36.7
Other Investing Activities	0.95	0.5	0.22	0.25	0.29
Investing Cash Flow	-10.67	-3.74	-7.94	-9.31	-46.8
Long-Term Debt Repaid	-2.03	-3.75	-1.92	-1.68	-1.44
Net Debt Issued (Repaid)	-2.03	-3.75	-1.92	-1.68	-1.44
Common Dividends Paid	-30.38	-	-54.68	-54.68	-54.68
Financing Cash Flow	-32.4	-3.75	-56.6	-56.35	-56.12
Foreign Exchange Rate Adjustments	-	-	-	-	0.25
Net Cash Flow	-38.92	27.69	16.31	-67.39	-20.5
Free Cash Flow	1.62	26.98	72.72	-11.87	71.39
Free Cash Flow Growth	-93.99%	-62.90%	-	-	287.94%
Free Cash Flow Margin	0.20%	3.40%	9.59%	-1.33%	7.67%
Free Cash Flow Per Share	0.01	0.22	0.60	-0.10	0.59
Cash Interest Paid	0.22	0.4	0.26	0.16	0.12
Cash Income Tax Paid	0.01	0.01	0.06	13.06	8.77
Levered Free Cash Flow	14.99	27.8	75.32	-20.23	57.32
Unlevered Free Cash Flow	15.12	28.05	75.48	-20.13	57.39
Change in Net Working Capital	-12.99	-10.99	-78.76	42.1	1.03

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.