Chememan PCL (BKK:CMAN)
Thailand
· Delayed Price · Currency is THB 2.680
-0.020 (-0.74%)
Mar 9, 2026, 4:39 PM ICT
Chememan PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 361.38 | 251.63 | 136.09 | 151.8 | 98.32 | Upgrade
|
| Depreciation & Amortization | 364.67 | 366.7 | 361.27 | 366.79 | 344.77 | Upgrade
|
| Other Amortization | 8.11 | 6.52 | 5.01 | 4.16 | 3.37 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.23 | 0.93 | 0.93 | 3.53 | 2.75 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.78 | 14.36 | 0.58 | 9.94 | -2.44 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 15 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -21.96 | -15.27 | -21.8 | -1.36 | 5.98 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 0.18 | 1.42 | 1.38 | Upgrade
|
| Other Operating Activities | 129.75 | 209.04 | 204.33 | 143.63 | 104.44 | Upgrade
|
| Change in Accounts Receivable | -23.18 | -130.47 | 61.5 | -95.19 | -98.38 | Upgrade
|
| Change in Inventory | 4.82 | -35.46 | 51.86 | 88.68 | -135.21 | Upgrade
|
| Change in Accounts Payable | -9.13 | 108.24 | -95.11 | -34.05 | 171.18 | Upgrade
|
| Change in Other Net Operating Assets | 18.49 | 17.31 | 28.85 | -21.76 | -19.99 | Upgrade
|
| Operating Cash Flow | 833.96 | 808.54 | 733.68 | 617.6 | 476.17 | Upgrade
|
| Operating Cash Flow Growth | 3.14% | 10.20% | 18.80% | 29.70% | 208.16% | Upgrade
|
| Capital Expenditures | -277.86 | -245.94 | -152.54 | -272.7 | -866.55 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.75 | 0.89 | 0.59 | 0.38 | 0.49 | Upgrade
|
| Divestitures | - | - | - | -0.81 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -8.35 | -12.45 | -5.1 | -1.65 | -9.1 | Upgrade
|
| Investment in Securities | - | - | -46.46 | - | -80.61 | Upgrade
|
| Other Investing Activities | -9.24 | -0.32 | 89.93 | 19.25 | -58.55 | Upgrade
|
| Investing Cash Flow | -293.7 | -257.82 | -113.57 | -255.52 | -1,014 | Upgrade
|
| Short-Term Debt Issued | 6,826 | 5,299 | 3,081 | 703.48 | 736.11 | Upgrade
|
| Long-Term Debt Issued | 322.34 | 622.88 | 133.73 | 301.54 | 895.15 | Upgrade
|
| Total Debt Issued | 7,148 | 5,922 | 3,215 | 1,005 | 1,631 | Upgrade
|
| Short-Term Debt Repaid | -7,232 | -5,407 | -2,976 | -821.07 | -768.46 | Upgrade
|
| Long-Term Debt Repaid | -550.68 | -665 | -601.44 | -494.27 | -410.68 | Upgrade
|
| Total Debt Repaid | -7,783 | -6,072 | -3,578 | -1,315 | -1,179 | Upgrade
|
| Net Debt Issued (Repaid) | -634.86 | -150.24 | -362.75 | -310.33 | 452.12 | Upgrade
|
| Common Dividends Paid | -115.2 | -67.2 | -38.4 | - | - | Upgrade
|
| Other Financing Activities | -132.27 | -170.3 | -221.34 | -141.4 | -98.54 | Upgrade
|
| Financing Cash Flow | -882.33 | -387.73 | -622.49 | -451.73 | 353.58 | Upgrade
|
| Foreign Exchange Rate Adjustments | 62.07 | 87.23 | 44.9 | 20.95 | -115.06 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -2.58 | - | Upgrade
|
| Net Cash Flow | -280.01 | 250.21 | 42.52 | -71.28 | -299.64 | Upgrade
|
| Free Cash Flow | 556.1 | 562.6 | 581.14 | 344.9 | -390.38 | Upgrade
|
| Free Cash Flow Growth | -1.16% | -3.19% | 68.49% | - | - | Upgrade
|
| Free Cash Flow Margin | 14.75% | 14.34% | 16.27% | 8.90% | -13.00% | Upgrade
|
| Free Cash Flow Per Share | 0.58 | 0.59 | 0.60 | 0.36 | -0.41 | Upgrade
|
| Cash Interest Paid | 124.17 | 159.21 | 214.64 | 140.23 | 98.54 | Upgrade
|
| Cash Income Tax Paid | 55.58 | 41.11 | 45.94 | 59.52 | 0.28 | Upgrade
|
| Levered Free Cash Flow | 371.68 | 379.32 | 382.49 | 134.02 | -619.57 | Upgrade
|
| Unlevered Free Cash Flow | 447.51 | 486.26 | 518.12 | 232.07 | -560.28 | Upgrade
|
| Change in Working Capital | -9.01 | -40.38 | 47.1 | -62.31 | -82.41 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.