BKK:WIN Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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
Net Income	10.35	1.98	12.73	-18.73	66.46	-73.9
Depreciation & Amortization	13.01	13.56	14.42	15.88	13.83	16.68
Other Amortization	0.01	0.01	0.01	0.01	-	-
Gain (Loss) on Sale of Assets	-2.79	1.77	-1.75	-1.94	-86.49	-0.49
Gain (Loss) on Sale of Investments	-0.05	-0.09	-2.28	-0.01	-	-
Asset Writedown	-0.02	0.01	0.02	0.86	3.66	2.79
Income (Loss) on Equity Investments	3.86	1.26	0.25	-	-	-
Change in Accounts Receivable	-36.99	1.52	-0.04	-6.87	2.84	0.36
Change in Accounts Payable	30.87	7.82	0.3	4.46	6.55	10.37
Change in Other Net Operating Assets	2.78	-3.27	1.97	2.12	-0.69	-1.67
Other Operating Activities	1.73	9.1	11.46	8.11	15.82	31.17
Operating Cash Flow	20.96	25.23	26.73	22.85	53.32	-1.97
Operating Cash Flow Growth	1.62%	-5.60%	16.99%	-57.15%	-	-
Acquisition of Real Estate Assets	-1.02	-0.58	-0.85	-7.13	-30.04	-4.89
Sale of Real Estate Assets	2.79	2.79	0.49	6.01	1.12	0.75
Net Sale / Acq. of Real Estate Assets	1.76	2.21	-0.37	-1.12	-28.92	-4.15
Investment in Marketable & Equity Securities	0	0.17	0.81	-0.93	-	-
Other Investing Activities	-0.45	0.03	-0.01	-1.2	-0.19	0.07
Investing Cash Flow	1.28	2.4	0.43	-3.32	-29.3	-4.08
Short-Term Debt Issued	-	1.22	-	3.22	-	6.4
Long-Term Debt Issued	-	-	-	-	-	16.1
Total Debt Issued	0.92	1.22	-	3.22	-	22.5
Short-Term Debt Repaid	-	-	-1.57	-1.6	-1.26	-2
Long-Term Debt Repaid	-	-18.87	-19.71	-12.18	-11.41	-10.07
Total Debt Repaid	-19.21	-18.87	-21.27	-13.78	-12.68	-12.07
Net Debt Issued (Repaid)	-18.28	-17.65	-21.27	-10.56	-12.68	10.43
Other Financing Activities	-8.14	-9.12	-10.84	-8.59	-10.07	-10.88
Net Cash Flow	-4.18	0.87	-4.95	0.38	1.27	-6.49
Cash Interest Paid	7.72	8.7	9.27	7.93	9.43	8.91
Cash Income Tax Paid	5.06	2.92	3.25	0.27	1.72	2.48
Levered Free Cash Flow	26	31.3	21.67	-8.05	-10.34	14.09
Unlevered Free Cash Flow	31.81	37.13	29.41	-1.89	-3.63	20.18
Change in Working Capital	-5.66	-2.73	-10.5	-0.38	28.48	17.09

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.