The Klinique Medical Clinic PCL (BKK:KLINIQ)
Thailand
· Delayed Price · Currency is THB 25.00
-0.75 (-2.91%)
Aug 15, 2025, 4:35 PM ICT
BKK:KLINIQ 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 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2016 - 2019 |
| Net Income | 347.19 | 322.19 | 288.62 | 205.49 | 129.26 | 144.69 | Upgrade
|
| Depreciation & Amortization | 309.1 | 282.3 | 194.61 | 142 | 81.19 | 77.32 | Upgrade
|
| Loss (Gain) From Sale of Assets | 9.19 | 5.17 | -0.03 | 0.44 | 2.29 | 0.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | -0 | -0.03 | - | 4.13 | Upgrade
|
| Other Operating Activities | -467.14 | -463.93 | -342.62 | -216.48 | -194.24 | -177.49 | Upgrade
|
| Change in Accounts Receivable | 2.94 | 5.08 | -9.56 | -1.41 | -0.59 | -9.08 | Upgrade
|
| Change in Inventory | -50 | -82.63 | -70.99 | -35.51 | 18.53 | -36.47 | Upgrade
|
| Change in Accounts Payable | 56.73 | 34.53 | 52.64 | 37.18 | 26.35 | -5.51 | Upgrade
|
| Change in Unearned Revenue | 475.94 | 451.73 | 326.59 | 334.25 | 183.82 | 237.55 | Upgrade
|
| Change in Other Net Operating Assets | -6.92 | -2.46 | -53.33 | -57.98 | -8.03 | 12.72 | Upgrade
|
| Operating Cash Flow | 677.03 | 551.98 | 385.92 | 407.96 | 238.56 | 248.26 | Upgrade
|
| Operating Cash Flow Growth | 67.62% | 43.03% | -5.40% | 71.01% | -3.91% | 274.71% | Upgrade
|
| Capital Expenditures | -376.33 | -571.67 | -366.52 | -225.79 | -72.92 | -148.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 24.06 | 39.34 | 0.58 | - | 2.6 | 3.76 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.47 | -1.13 | -0.59 | -1.16 | -1.12 | -0.22 | Upgrade
|
| Investment in Securities | 399.29 | 529.37 | -60.1 | -1,000 | - | - | Upgrade
|
| Other Investing Activities | 7.38 | 19.89 | 5.26 | 0.52 | 20.06 | 120.04 | Upgrade
|
| Investing Cash Flow | 53.93 | 15.79 | -421.37 | -1,226 | -51.37 | -24.76 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 12.94 | Upgrade
|
| Total Debt Issued | - | - | - | - | - | 12.94 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -12.94 | - | Upgrade
|
| Long-Term Debt Repaid | - | -120.39 | -89.51 | -63.39 | -27.63 | -29.79 | Upgrade
|
| Total Debt Repaid | -127.45 | -120.39 | -89.51 | -63.39 | -40.57 | -29.79 | Upgrade
|
| Net Debt Issued (Repaid) | -127.45 | -120.39 | -89.51 | -63.39 | -40.57 | -16.85 | Upgrade
|
| Issuance of Common Stock | 20 | - | - | 1,470 | - | - | Upgrade
|
| Common Dividends Paid | -308 | -308 | -231 | -153.2 | -80 | -299.2 | Upgrade
|
| Other Financing Activities | - | - | - | -46.4 | - | - | Upgrade
|
| Financing Cash Flow | -415.45 | -428.39 | -320.51 | 1,207 | -120.57 | -316.05 | Upgrade
|
| Net Cash Flow | 315.51 | 139.38 | -355.96 | 388.54 | 66.62 | -92.55 | Upgrade
|
| Free Cash Flow | 300.7 | -19.7 | 19.39 | 182.17 | 165.64 | 99.93 | Upgrade
|
| Free Cash Flow Growth | - | - | -89.35% | 9.97% | 65.76% | - | Upgrade
|
| Free Cash Flow Margin | 9.23% | -0.66% | 0.85% | 11.11% | 17.44% | 9.99% | Upgrade
|
| Free Cash Flow Per Share | 1.36 | -0.09 | 0.09 | 1.07 | 1.03 | 0.63 | Upgrade
|
| Cash Interest Paid | 23.9 | 23.9 | 15.1 | 10.66 | 4.32 | 5.93 | Upgrade
|
| Cash Income Tax Paid | 64.42 | 64.42 | 55.28 | 35.39 | 22.17 | 21.04 | Upgrade
|
| Levered Free Cash Flow | 227.15 | -51.44 | -20.98 | 175.4 | 167.45 | - | Upgrade
|
| Unlevered Free Cash Flow | 242.9 | -36.5 | -11.54 | 182.06 | 170.15 | - | Upgrade
|
| Change in Working Capital | 478.69 | 406.25 | 245.35 | 276.53 | 220.06 | 199.21 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.