CK Power PCL (BKK:CKP)
Thailand
· Delayed Price · Currency is THB 3.020
+0.020 (0.67%)
May 14, 2025, 12:29 PM ICT
CK Power 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 1,876 | 1,345 | 1,462 | 2,436 | 2,179 | 404.71 | Upgrade
|
| Depreciation & Amortization | 2,044 | 2,049 | 2,047 | 2,069 | 2,081 | 2,071 | Upgrade
|
| Other Amortization | 33.73 | 33.98 | 27.06 | 30.22 | 36.03 | 36.44 | Upgrade
|
| Loss (Gain) on Sale of Assets | -0.15 | -0.17 | -0.92 | -0.51 | 4.71 | 0.64 | Upgrade
|
| Loss (Gain) on Sale of Investments | -9.68 | -15.03 | -21.21 | -5.62 | -0 | -3.44 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,178 | -615.1 | -858.83 | -2,129 | -1,528 | -407.39 | Upgrade
|
| Asset Writedown | 6.05 | 6.05 | 17.63 | - | - | - | Upgrade
|
| Change in Accounts Receivable | 20.56 | -179.5 | -136.23 | -333.21 | -488.15 | 237.63 | Upgrade
|
| Change in Inventory | 0.7 | 2.31 | -5.49 | 1.44 | -6.91 | 0.62 | Upgrade
|
| Change in Accounts Payable | 151.4 | 140.49 | 621.08 | 262.54 | 321.34 | -27.3 | Upgrade
|
| Change in Other Net Operating Assets | 5.03 | 16.68 | 20.99 | -6.88 | -55.89 | -154.07 | Upgrade
|
| Other Operating Activities | 1,529 | 1,493 | 1,005 | 994.97 | 1,109 | 302.09 | Upgrade
|
| Operating Cash Flow | 4,479 | 4,276 | 4,178 | 3,320 | 3,652 | 2,461 | Upgrade
|
| Operating Cash Flow Growth | -3.14% | 2.36% | 25.84% | -9.08% | 48.40% | -21.25% | Upgrade
|
| Capital Expenditures | -227.66 | -208.68 | -133.11 | -43.68 | -47.45 | -103.88 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.21 | 0.19 | 0.92 | 0.44 | 0.6 | 3.5 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.35 | -0.35 | -1.05 | -2.13 | -1.75 | -2.52 | Upgrade
|
| Investment in Securities | -2,211 | -1,707 | -71.18 | -2,562 | -4,501 | 683.95 | Upgrade
|
| Other Investing Activities | 921.74 | 659.88 | -121 | 1,136 | 438.02 | 32.08 | Upgrade
|
| Investing Cash Flow | -1,517 | -1,256 | -325.42 | -1,471 | -4,065 | 986.47 | Upgrade
|
| Short-Term Debt Issued | - | 2,700 | 1,000 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 3,906 | - | 1,000 | 6,000 | 5,600 | Upgrade
|
| Total Debt Issued | 6,606 | 6,606 | 1,000 | 1,000 | 6,000 | 5,600 | Upgrade
|
| Short-Term Debt Repaid | - | -1,000 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -3,480 | -3,230 | -2,033 | -5,577 | -2,652 | Upgrade
|
| Total Debt Repaid | -5,680 | -4,480 | -3,230 | -2,033 | -5,577 | -2,652 | Upgrade
|
| Net Debt Issued (Repaid) | 926.06 | 2,126 | -2,230 | -1,033 | 423.17 | 2,948 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 0 | Upgrade
|
| Common Dividends Paid | -691 | -691 | -690.99 | -650.35 | -284.53 | -243.88 | Upgrade
|
| Other Financing Activities | -1,538 | -1,510 | -1,258 | -1,334 | -1,542 | -1,466 | Upgrade
|
| Financing Cash Flow | -1,303 | -74.48 | -4,180 | -3,016 | -1,404 | 1,238 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.25 | 1.61 | -6.61 | -0.63 | 0.31 | -0.55 | Upgrade
|
| Net Cash Flow | 1,657 | 2,947 | -333.68 | -1,168 | -1,817 | 4,685 | Upgrade
|
| Free Cash Flow | 4,251 | 4,068 | 4,045 | 3,276 | 3,604 | 2,357 | Upgrade
|
| Free Cash Flow Growth | -4.87% | 0.57% | 23.46% | -9.10% | 52.93% | -18.01% | Upgrade
|
| Free Cash Flow Margin | 39.70% | 37.70% | 37.05% | 28.72% | 38.61% | 32.84% | Upgrade
|
| Free Cash Flow Per Share | 0.52 | 0.50 | 0.50 | 0.40 | 0.44 | 0.29 | Upgrade
|
| Cash Interest Paid | 1,053 | 1,053 | 1,046 | 1,015 | 996 | 927.72 | Upgrade
|
| Cash Income Tax Paid | 90.47 | 90.47 | 74.94 | 32.18 | 41.24 | 3.21 | Upgrade
|
| Levered Free Cash Flow | 2,784 | 2,738 | 2,779 | 2,048 | 2,384 | 1,813 | Upgrade
|
| Unlevered Free Cash Flow | 3,529 | 3,468 | 3,444 | 2,720 | 3,053 | 2,435 | Upgrade
|
| Change in Net Working Capital | 140.09 | 204.8 | -132.24 | 463.6 | 464.65 | 40.36 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.