Warrix Sport Public Company Limited (BKK: WARRIX)
3.740
+0.040 (1.08%)
Sep 6, 2024, 4:39 PM ICT
WARRIX Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 |
Net Income | 132.35 | 127.38 | 128.49 | 14.24 | - | - | Upgrade
|
Depreciation & Amortization | 61.24 | 50.78 | 26.02 | 26.01 | - | - | Upgrade
|
Other Amortization | 3.32 | 3.32 | 2.34 | 1.72 | - | - | Upgrade
|
Loss (Gain) From Sale of Assets | 2.15 | 2.01 | 0.04 | 0.07 | - | - | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | - | 0.56 | - | - | Upgrade
|
Provision & Write-off of Bad Debts | -1 | -0.82 | -1.49 | -1.22 | - | - | Upgrade
|
Other Operating Activities | 14.98 | 13.25 | 32.1 | 14.07 | - | - | Upgrade
|
Change in Accounts Receivable | -69.83 | -1.38 | -220.9 | -28.44 | - | - | Upgrade
|
Change in Inventory | -16.5 | -78.24 | -107.56 | -12.35 | - | - | Upgrade
|
Change in Accounts Payable | 40.32 | -134.16 | 197.44 | -0.04 | - | - | Upgrade
|
Change in Other Net Operating Assets | -2.23 | 9.4 | -7.11 | -0.6 | - | - | Upgrade
|
Operating Cash Flow | 164.79 | -8.46 | 49.38 | 14.02 | - | - | Upgrade
|
Operating Cash Flow Growth | - | - | 252.14% | - | - | - | Upgrade
|
Capital Expenditures | -40.09 | -47.44 | -53.8 | -4.86 | - | - | Upgrade
|
Sale of Property, Plant & Equipment | 0.14 | 0.02 | 1.04 | 0.48 | - | - | Upgrade
|
Cash Acquisitions | - | -20.17 | - | - | - | - | Upgrade
|
Sale (Purchase) of Intangibles | -3.63 | -20.15 | -12.43 | -3.03 | - | - | Upgrade
|
Investment in Securities | -100.71 | -50.71 | -200 | - | - | - | Upgrade
|
Other Investing Activities | 51.41 | 124.4 | 8.82 | 8.59 | - | - | Upgrade
|
Investing Cash Flow | -92.88 | -14.04 | -256.36 | 1.19 | - | - | Upgrade
|
Short-Term Debt Issued | - | - | 991.24 | 1,036 | - | - | Upgrade
|
Long-Term Debt Issued | - | - | 20 | 3 | - | - | Upgrade
|
Total Debt Issued | - | - | 1,011 | 1,039 | - | - | Upgrade
|
Short-Term Debt Repaid | - | - | -1,354 | -992.53 | - | - | Upgrade
|
Long-Term Debt Repaid | - | -45.91 | -51.4 | -24.46 | - | - | Upgrade
|
Total Debt Repaid | -22.21 | -45.91 | -1,405 | -1,017 | - | - | Upgrade
|
Net Debt Issued (Repaid) | -22.21 | -45.91 | -394.12 | 22.47 | - | - | Upgrade
|
Issuance of Common Stock | 47.29 | - | 1,207 | - | - | - | Upgrade
|
Repurchase of Common Stock | - | -46.35 | - | - | - | - | Upgrade
|
Common Dividends Paid | -174.38 | -114 | -70 | -3.12 | - | - | Upgrade
|
Other Financing Activities | -8.76 | -8.78 | -16.37 | -12.88 | - | - | Upgrade
|
Financing Cash Flow | -158.05 | -215.04 | 726.1 | 6.47 | - | - | Upgrade
|
Foreign Exchange Rate Adjustments | -0.38 | 0.9 | 0.04 | -0.06 | - | - | Upgrade
|
Net Cash Flow | -86.52 | -236.64 | 519.15 | 21.62 | - | - | Upgrade
|
Free Cash Flow | 124.71 | -55.89 | -4.42 | 9.16 | - | - | Upgrade
|
Free Cash Flow Margin | 8.77% | -4.47% | -0.41% | 1.39% | - | - | Upgrade
|
Free Cash Flow Per Share | 0.21 | -0.09 | -0.01 | 0.05 | - | - | Upgrade
|
Cash Interest Paid | 8.76 | 8.78 | 16.37 | 12.88 | - | - | Upgrade
|
Cash Income Tax Paid | 40.13 | 34.84 | 6.67 | 7.55 | - | - | Upgrade
|
Levered Free Cash Flow | 104.23 | -112.35 | -61.86 | -6.34 | - | - | Upgrade
|
Unlevered Free Cash Flow | 109.81 | -106.8 | -51.59 | 4.75 | - | - | Upgrade
|
Change in Net Working Capital | 23.57 | 199.82 | 118.84 | 37.45 | -30.09 | 63.15 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.