Vichitbhan Palmoil PCL Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	27.27	48.05	-114.2	16.41	46.22
Depreciation & Amortization	88.6	84.65	85.49	85.68	120.27
Other Amortization	0.05	0.05	0.07	0.11	0.18
Loss (Gain) From Sale of Assets	0.5	-0.83	-0.65	-0.92	-9.93
Asset Writedown & Restructuring Costs	-1.91	0	0	-	0.55
Loss (Gain) on Equity Investments	-0.58	-0.6	0.42	0.13	-
Provision & Write-off of Bad Debts	0.23	-	-	-	-
Other Operating Activities	15.97	-8.13	-0.58	-1.23	4.3
Change in Accounts Receivable	-30.78	20.13	14.44	15.24	56.69
Change in Inventory	-129.66	23.6	-22.11	55.8	-82.8
Change in Accounts Payable	7.02	1.09	-0.67	2.49	-2.41
Change in Other Net Operating Assets	-5.42	-2.24	-5.52	-4.24	-0.6
Operating Cash Flow	-28.71	165.77	-43.3	169.47	132.48
Operating Cash Flow Growth	-	-	-	27.92%	27.84%
Capital Expenditures	-45.11	-29.37	-12.73	-17.36	-3.24
Sale of Property, Plant & Equipment	2.62	0.96	0.74	1.2	30.48
Sale (Purchase) of Intangibles	-0.09	-0.02	-0.06	-0.06	-0.03
Investment in Securities	-	-	-0.6	-1.5	-
Investing Cash Flow	-42.58	-28.42	-12.65	-17.72	27.21
Short-Term Debt Issued	1,143	676.3	968	1,422	999
Long-Term Debt Issued	-	4.52	-	-	-
Total Debt Issued	1,143	680.82	968	1,422	999
Short-Term Debt Repaid	-1,060	-803.99	-896	-1,542	-1,137
Long-Term Debt Repaid	-14.77	-9.73	-19.05	-31.9	-20.64
Total Debt Repaid	-1,075	-813.72	-915.05	-1,574	-1,158
Net Debt Issued (Repaid)	68.45	-132.89	52.95	-151.9	-158.64
Other Financing Activities	1.47	-	2.1	1.5	-
Financing Cash Flow	69.92	-132.89	55.05	-150.4	-158.64
Net Cash Flow	-1.37	4.46	-0.89	1.35	1.06
Free Cash Flow	-73.82	136.41	-56.03	152.11	129.25
Free Cash Flow Growth	-	-	-	17.69%	29.11%
Free Cash Flow Margin	-3.24%	7.98%	-4.74%	6.48%	9.44%
Free Cash Flow Per Share	-0.08	0.14	-0.06	0.16	0.14
Cash Interest Paid	8.78	9.64	6.18	8.02	10.83
Cash Income Tax Paid	12.76	2.81	7.49	11.4	8.4
Levered Free Cash Flow	-67.04	124.62	-6.41	171.6	124.74
Unlevered Free Cash Flow	-61.57	130.48	-2.43	176.6	131.49
Change in Working Capital	-158.84	42.58	-13.85	69.29	-29.11

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