BKK:CHAO 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	118.8	133.42	161.61	86.57
Depreciation & Amortization	37.61	36.81	43.59	38.89
Other Amortization	4.34	3.46	3.35	3.34
Loss (Gain) From Sale of Assets	-1.5	-3.48	-0	-0.15
Asset Writedown & Restructuring Costs	0.07	0.07	0	0.68
Stock-Based Compensation	2.92	1.92	0.95	0.75
Provision & Write-off of Bad Debts	-1.75	-1.01	-0.49	0.66
Other Operating Activities	-12.62	-11.15	-5.12	4.69
Change in Accounts Receivable	18.85	8.31	2.26	-81.88
Change in Inventory	9.48	12.57	16.5	-24.63
Change in Accounts Payable	-11.58	-1.29	14.29	20.05
Change in Other Net Operating Assets	4.56	6.26	2.53	0.34
Operating Cash Flow	166.59	185.89	239.48	49.3
Operating Cash Flow Growth	-24.42%	-22.38%	385.74%	-
Capital Expenditures	-92.31	-99.98	-49.34	-54.41
Sale of Property, Plant & Equipment	1	3.19	0.46	0.15
Sale (Purchase) of Intangibles	-3.28	-1.82	-0.76	-0.98
Other Investing Activities	9.72	9.56	1.2	0.92
Investing Cash Flow	-509.86	-89.05	-48.43	-54.32
Long-Term Debt Repaid	-	-4.08	-4.74	-5.46
Net Debt Issued (Repaid)	-3.94	-4.08	-4.74	-5.46
Issuance of Common Stock	553.94	553.94	-	-
Common Dividends Paid	-240.3	-240.3	-270	-25.63
Other Financing Activities	-11.32	-14.64	-	-
Financing Cash Flow	298.37	294.91	-274.74	-31.09
Foreign Exchange Rate Adjustments	0.67	0.88	-0.07	-
Net Cash Flow	-44.22	392.63	-83.77	-36.11
Free Cash Flow	74.29	85.91	190.14	-5.11
Free Cash Flow Growth	-54.72%	-54.82%	-	-
Free Cash Flow Margin	4.72%	5.41%	12.59%	-0.36%
Free Cash Flow Per Share	0.26	0.31	0.75	-0.02
Cash Interest Paid	6.75	5.81	4.11	4.09
Cash Income Tax Paid	23.87	23.86	28.92	17.37
Levered Free Cash Flow	-198.19	56.47	138.08	-
Unlevered Free Cash Flow	-193.89	60.1	140.65	-
Change in Net Working Capital	231.22	-22.55	-25.91	-

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.