Dohome PCL (BKK:DOHOME)
Thailand
· Delayed Price · Currency is THB 3.240
-0.040 (-1.22%)
Mar 9, 2026, 4:39 PM ICT
Dohome 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 | 601.12 | 674.08 | 585.28 | 774.07 | 1,818 | Upgrade
|
| Depreciation & Amortization | 1,036 | 978.1 | 881.25 | 745.53 | 577.86 | Upgrade
|
| Other Amortization | 19.93 | 17.46 | 16.01 | 38.78 | 11.89 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.06 | 5.28 | 8.91 | 1.05 | -3.97 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 74.29 | - | Upgrade
|
| Stock-Based Compensation | - | 0.05 | 1.12 | 4.04 | 13.08 | Upgrade
|
| Provision & Write-off of Bad Debts | 48.23 | 46.57 | 18.25 | 22.45 | -10.43 | Upgrade
|
| Other Operating Activities | -16.46 | -6.86 | 43.31 | -195.91 | 61.93 | Upgrade
|
| Change in Accounts Receivable | 161.09 | -293.12 | 132.97 | 97.49 | -644.45 | Upgrade
|
| Change in Inventory | -292.02 | 823.46 | 455.24 | -2,056 | -3,255 | Upgrade
|
| Change in Accounts Payable | 252.66 | -706.05 | -298.75 | 425.32 | 865.2 | Upgrade
|
| Change in Other Net Operating Assets | 221.11 | -137.5 | 102.98 | 23.03 | -87.97 | Upgrade
|
| Operating Cash Flow | 2,030 | 1,401 | 1,947 | -45.61 | -653.88 | Upgrade
|
| Operating Cash Flow Growth | 44.86% | -28.00% | - | - | - | Upgrade
|
| Capital Expenditures | -1,500 | -1,063 | -2,416 | -4,145 | -2,267 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.19 | 1.7 | - | 0.81 | 8.12 | Upgrade
|
| Sale (Purchase) of Intangibles | -24.62 | -23.7 | -23.93 | -66.35 | -11.35 | Upgrade
|
| Other Investing Activities | -101.5 | - | - | -429.78 | -291.94 | Upgrade
|
| Investing Cash Flow | -1,620 | -1,083 | -2,438 | -4,638 | -2,565 | Upgrade
|
| Short-Term Debt Issued | 217.24 | - | - | 2,667 | 1,642 | Upgrade
|
| Long-Term Debt Issued | 1,320 | 1,446 | 1,710 | 2,953 | 934.03 | Upgrade
|
| Total Debt Issued | 1,537 | 1,446 | 1,710 | 5,621 | 2,576 | Upgrade
|
| Short-Term Debt Repaid | - | -284.12 | -288.84 | - | - | Upgrade
|
| Long-Term Debt Repaid | -1,910 | -1,637 | -778.56 | -1,025 | -1,108 | Upgrade
|
| Total Debt Repaid | -1,910 | -1,921 | -1,067 | -1,025 | -1,108 | Upgrade
|
| Net Debt Issued (Repaid) | -372.97 | -475.14 | 642.11 | 4,595 | 1,467 | Upgrade
|
| Issuance of Common Stock | - | - | 4.51 | 0.99 | 1,973 | Upgrade
|
| Common Dividends Paid | -17.1 | -15.61 | -20.19 | -53.83 | -20.05 | Upgrade
|
| Other Financing Activities | -0.01 | -0 | -0.01 | 0 | - | Upgrade
|
| Financing Cash Flow | -390.08 | -490.76 | 626.43 | 4,542 | 3,421 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.09 | 0.45 | 0.44 | 0.54 | 0.05 | Upgrade
|
| Net Cash Flow | 20.47 | -171.68 | 135.72 | -140.73 | 201.53 | Upgrade
|
| Free Cash Flow | 529.91 | 338.04 | -469.45 | -4,191 | -2,920 | Upgrade
|
| Free Cash Flow Growth | 56.76% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.82% | 1.09% | -1.50% | -13.37% | -11.32% | Upgrade
|
| Free Cash Flow Per Share | 0.15 | 0.10 | -0.13 | -1.19 | -0.84 | Upgrade
|
| Cash Interest Paid | 437.49 | 591.71 | 580.54 | 370.52 | 272.29 | Upgrade
|
| Cash Income Tax Paid | 144.62 | 164.77 | 102.6 | 369.06 | 380.85 | Upgrade
|
| Levered Free Cash Flow | 355.57 | 120.61 | -1,050 | -4,206 | -3,149 | Upgrade
|
| Unlevered Free Cash Flow | 624.76 | 485.08 | -696.39 | -3,987 | -2,988 | Upgrade
|
| Change in Working Capital | 342.84 | -313.22 | 392.43 | -1,510 | -3,122 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.