UOB Kay Hian Securities (Thailand) PCL (BKK:UOBKH)

BKK:UOBKH Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-146.49	-129.99	90.86	217.21	381.05	239.65
Depreciation & Amortization, Total	70.57	71.56	82.35	81.56	93.74	102.56
Change in Accounts Receivable	-194.67	628.88	564.36	-97.67	-763.91	-652.98
Change in Accounts Payable	118.42	-265.12	-268.71	-170.92	81.65	1,347
Change in Other Net Operating Assets	-14.52	-32.03	-4.61	-24.7	5.08	56.5
Other Operating Activities	-37.15	-38.88	-26.29	-13.66	32.69	29.88
Operating Cash Flow	-111.53	687.66	916.56	-345.4	-321.61	609.42
Capital Expenditures	-22.12	-24.69	-25.61	-17.05	-24.04	-12.72
Sale (Purchase) of Intangibles	-14.87	-21.3	-4.78	-5.78	-8.77	-1.9
Investing Cash Flow	-35.43	-38.94	-28.86	-20.92	-32.79	-14.46
Long-Term Debt Repaid	-	-50.07	-50.76	-51.66	-53.17	-56.47
Net Debt Issued (Repaid)	-50.08	-50.07	-50.76	-51.66	-53.17	-56.47
Common Dividends Paid	-20.1	-20.1	-45.22	-80.39	-50.24	-3.52
Other Financing Activities	-0.6	-0.75	-1.37	-0.79	-0.95	-1.79
Financing Cash Flow	-70.78	-70.92	-97.35	-132.84	-104.37	-61.78
Net Cash Flow	-217.74	577.81	790.34	-499.16	-458.77	533.18
Free Cash Flow	-133.65	662.98	890.94	-362.45	-345.65	596.7
Free Cash Flow Growth	-	-25.59%	-	-	-	-
Free Cash Flow Margin	-14.33%	66.71%	79.23%	-26.33%	-20.89%	43.42%
Free Cash Flow Per Share	-0.27	1.32	1.77	-0.72	-0.69	1.19
Cash Interest Paid	13.89	15.28	19.54	10.81	10.48	15.87
Cash Income Tax Paid	11.84	12.93	35.48	85.69	79.31	43.56

Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.