Advice IT Infinite PCL (BKK:ADVICE)
Thailand
· Delayed Price · Currency is THB 4.900
+0.120 (2.51%)
At close: May 13, 2025, 4:30 PM ICT
Advice IT Infinite PCL 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 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2019 |
| Net Income | 239.43 | 232.45 | 170.25 | 205.67 | 433.96 | 233.82 | Upgrade
|
| Depreciation & Amortization | 134.97 | 131.18 | 123.7 | 122.96 | 100.19 | 80.74 | Upgrade
|
| Other Amortization | 0.97 | 0.97 | 0.98 | 0.97 | 0.77 | 0.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.69 | 1.45 | 0.82 | -1.17 | 1.48 | 2.76 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.81 | 2.77 | 0.6 | 4.42 | -0.91 | 3.97 | Upgrade
|
| Other Operating Activities | 31.78 | 25.47 | 17.68 | -22.22 | 40.46 | 23.36 | Upgrade
|
| Change in Accounts Receivable | -62.57 | -90.38 | 10.41 | -73.24 | -51.31 | -4.6 | Upgrade
|
| Change in Inventory | -131.99 | -253.56 | -120.82 | -0.3 | -458.51 | 32.53 | Upgrade
|
| Change in Accounts Payable | 448.38 | 50.11 | 79.76 | -208.12 | 577.11 | 130.64 | Upgrade
|
| Change in Other Net Operating Assets | -10.11 | -11.44 | -5.95 | -11.37 | -3.36 | 1.22 | Upgrade
|
| Operating Cash Flow | 654.37 | 89.03 | 277.44 | 17.6 | 639.9 | 505.1 | Upgrade
|
| Operating Cash Flow Growth | - | -67.91% | 1476.03% | -97.25% | 26.69% | 199.90% | Upgrade
|
| Capital Expenditures | -104.02 | -90.92 | -42.26 | -68.08 | -333.97 | -55.91 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.56 | 0.57 | 1.64 | 2.57 | 10.94 | 2.95 | Upgrade
|
| Sale (Purchase) of Intangibles | -11.64 | -11.64 | -0.01 | -0.7 | -3.25 | -0.04 | Upgrade
|
| Other Investing Activities | 139.21 | 181.27 | 26.55 | 34.09 | 395.68 | 23.72 | Upgrade
|
| Investing Cash Flow | 24.11 | 79.28 | -14.09 | -32.13 | 69.4 | -29.29 | Upgrade
|
| Short-Term Debt Issued | - | - | 22.3 | 321.94 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 32.98 | - | Upgrade
|
| Total Debt Issued | -15.46 | - | 22.3 | 321.94 | 32.98 | - | Upgrade
|
| Short-Term Debt Repaid | - | -344.24 | - | - | -321.17 | -97.36 | Upgrade
|
| Long-Term Debt Repaid | - | -119.93 | -104.98 | -102.79 | -73.12 | -65.97 | Upgrade
|
| Total Debt Repaid | -461.74 | -464.18 | -104.98 | -102.79 | -394.29 | -163.33 | Upgrade
|
| Net Debt Issued (Repaid) | -477.21 | -464.18 | -82.68 | 219.15 | -361.31 | -163.33 | Upgrade
|
| Issuance of Common Stock | 16.52 | 550.8 | - | 75 | - | - | Upgrade
|
| Common Dividends Paid | -93 | -136.4 | -183 | -287 | -340 | -237 | Upgrade
|
| Other Financing Activities | -20.98 | -23.29 | -20.35 | -0.08 | 1.94 | -5.37 | Upgrade
|
| Financing Cash Flow | -574.66 | -73.06 | -286.03 | 7.07 | -699.37 | -405.7 | Upgrade
|
| Net Cash Flow | 103.81 | 95.25 | -22.68 | -7.45 | 9.93 | 70.12 | Upgrade
|
| Free Cash Flow | 550.35 | -1.9 | 235.18 | -50.48 | 305.93 | 449.2 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -31.89% | 202.66% | Upgrade
|
| Free Cash Flow Margin | 3.76% | -0.01% | 1.74% | -0.35% | 2.16% | 3.59% | Upgrade
|
| Free Cash Flow Per Share | 0.86 | -0.00 | 0.52 | -0.15 | 1.36 | 2.00 | Upgrade
|
| Cash Interest Paid | 6.76 | 6.76 | 20.35 | 14.98 | 17.56 | 23.37 | Upgrade
|
| Cash Income Tax Paid | 48.41 | 48.41 | 48.24 | 113.35 | 74.23 | 41.66 | Upgrade
|
| Levered Free Cash Flow | 461.62 | -71.32 | 215.06 | -84.33 | 577.39 | 380.33 | Upgrade
|
| Unlevered Free Cash Flow | 467.85 | -63.91 | 231.32 | -69.94 | 588.21 | 394.97 | Upgrade
|
| Change in Net Working Capital | -256.47 | 277.76 | 0.06 | 294.99 | -488.26 | -188.36 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.