ZEN Corporation Group Public Company Limited (BKK: ZEN)
Thailand
· Delayed Price · Currency is THB 6.80
0.00 (0.00%)
Sep 6, 2024, 4:39 PM ICT
ZEN 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 - 2014 |
|---|---|---|---|---|---|---|---|
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 - 2014 |
| Net Income | 94.03 | 157.6 | 153.91 | -91.57 | -63.66 | 106.22 | Upgrade
|
| Depreciation & Amortization | 412.24 | 376.74 | 337.81 | 355.51 | 393.61 | 186.12 | Upgrade
|
| Other Amortization | 8.09 | 8.09 | 10.31 | 7.94 | 5.56 | 2.67 | Upgrade
|
| Loss (Gain) From Sale of Assets | 5.63 | 2.48 | 15.78 | 3.6 | 14.05 | 4.37 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.54 | -1.62 | -6.19 | 13.34 | 9.33 | 8.7 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 1.86 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 2.03 | 1.95 | 1.66 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 10.86 | 6.06 | 1.05 | 4.37 | 4.61 | 1.06 | Upgrade
|
| Other Operating Activities | 47.86 | 55.29 | 36.41 | -141.44 | -77.05 | -28.03 | Upgrade
|
| Change in Accounts Receivable | -40.23 | -33.26 | 3.16 | 6.21 | 30.04 | -63.25 | Upgrade
|
| Change in Inventory | -59.35 | -119.98 | -59.55 | -34.87 | 8.95 | 10.52 | Upgrade
|
| Change in Accounts Payable | -2.11 | 22.09 | -7.59 | 66.62 | -43.16 | 27.74 | Upgrade
|
| Change in Unearned Revenue | 32.53 | 31.88 | 30.13 | 66.31 | 92.71 | 27.22 | Upgrade
|
| Change in Other Net Operating Assets | 32.77 | -27.93 | 3.4 | -18.18 | -60.38 | 18.73 | Upgrade
|
| Operating Cash Flow | 541.79 | 477.43 | 522.52 | 239.79 | 316.24 | 302.07 | Upgrade
|
| Operating Cash Flow Growth | 26.56% | -8.63% | 117.91% | -24.18% | 4.69% | 14.11% | Upgrade
|
| Capital Expenditures | -284.7 | -295.39 | -229.83 | -55.32 | -68.19 | -312.96 | Upgrade
|
| Sale of Property, Plant & Equipment | 5.04 | 3.41 | 0.56 | 6.56 | 28.04 | 14.4 | Upgrade
|
| Cash Acquisitions | - | - | -57.53 | -40.1 | - | - | Upgrade
|
| Investment in Securities | - | - | - | -3.38 | -4.13 | - | Upgrade
|
| Other Investing Activities | 1.06 | -1.23 | -0.79 | -1.22 | -1.48 | 1.69 | Upgrade
|
| Investing Cash Flow | -278.6 | -293.21 | -287.6 | -93.46 | -45.75 | -296.87 | Upgrade
|
| Short-Term Debt Issued | - | 493.11 | 280.73 | 50 | 90 | 490 | Upgrade
|
| Total Debt Issued | 553.43 | 493.11 | 280.73 | 50 | 90 | 490 | Upgrade
|
| Short-Term Debt Repaid | - | -403.75 | -244.42 | -50 | -90 | -1,120 | Upgrade
|
| Long-Term Debt Repaid | - | -265.09 | -178.64 | -109.79 | -196.72 | -1.7 | Upgrade
|
| Total Debt Repaid | -848.1 | -668.85 | -423.06 | -159.79 | -286.72 | -1,122 | Upgrade
|
| Net Debt Issued (Repaid) | -294.67 | -175.74 | -142.33 | -109.79 | -196.72 | -631.7 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 952.06 | Upgrade
|
| Common Dividends Paid | -89.9 | -48 | - | - | -134.99 | -101.25 | Upgrade
|
| Other Financing Activities | 7.26 | -7.82 | -32.7 | -37.55 | -33.55 | -3.6 | Upgrade
|
| Financing Cash Flow | -391.41 | -231.55 | -175.03 | -147.34 | -365.27 | 215.51 | Upgrade
|
| Net Cash Flow | -128.22 | -47.34 | 59.89 | -1.01 | -94.77 | 220.71 | Upgrade
|
| Free Cash Flow | 257.08 | 182.04 | 292.69 | 184.47 | 248.06 | -10.89 | Upgrade
|
| Free Cash Flow Growth | 42.33% | -37.81% | 58.67% | -25.63% | - | - | Upgrade
|
| Free Cash Flow Margin | 6.27% | 4.61% | 8.58% | 8.18% | 10.63% | -0.35% | Upgrade
|
| Free Cash Flow Per Share | 0.86 | 0.61 | 0.98 | 0.61 | 0.83 | -0.04 | Upgrade
|
| Cash Interest Paid | - | 7.82 | 32.7 | 37.55 | 33.55 | 3.6 | Upgrade
|
| Cash Income Tax Paid | 12.73 | 15.45 | 16.11 | 3.7 | 5.39 | 42.36 | Upgrade
|
| Levered Free Cash Flow | 163.28 | 103.88 | 149.95 | 253.15 | 203.27 | 1.46 | Upgrade
|
| Unlevered Free Cash Flow | 195.07 | 130.22 | 170.39 | 276.62 | 224.24 | 3.77 | Upgrade
|
| Change in Net Working Capital | 53.37 | 117.92 | 101.6 | -13.91 | 75.62 | -45.89 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.