Rojukiss International PCL (BKK:KISS)
Thailand
· Delayed Price · Currency is THB 3.180
-0.040 (-1.24%)
At close: Mar 9, 2026
BKK:KISS 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 | 165.46 | 159.74 | 131.4 | 123.71 | 118.57 | Upgrade
|
| Depreciation & Amortization | 12 | 13.45 | 13.16 | 12.73 | 13.45 | Upgrade
|
| Other Amortization | 1.7 | 5.93 | 5.66 | 4.18 | 0.69 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 0.06 | 0.03 | 0.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.41 | 4.78 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -0.12 | -0.49 | -0.6 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 5.14 | 5.49 | Upgrade
|
| Stock-Based Compensation | 1.93 | 2.52 | 4.89 | 6.52 | 7.34 | Upgrade
|
| Provision & Write-off of Bad Debts | -9.44 | 17.08 | -9.62 | 23.92 | 10.79 | Upgrade
|
| Other Operating Activities | -3.01 | 38.73 | 31.44 | 17.49 | -44.29 | Upgrade
|
| Change in Accounts Receivable | 19.93 | -128.96 | -81.27 | -208.32 | 90.43 | Upgrade
|
| Change in Inventory | 18.84 | -23.55 | -49.1 | -13.6 | 18.33 | Upgrade
|
| Change in Accounts Payable | 29.18 | 42.45 | -20.7 | 97.95 | -25.68 | Upgrade
|
| Change in Other Net Operating Assets | -32.19 | 9.44 | -5.08 | 16.41 | -17.3 | Upgrade
|
| Operating Cash Flow | 204.81 | 141.48 | 20.35 | 85.54 | 177.95 | Upgrade
|
| Operating Cash Flow Growth | 44.76% | 595.30% | -76.21% | -51.93% | -33.78% | Upgrade
|
| Capital Expenditures | -3.26 | -4.5 | -7.52 | -1.83 | -2.25 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | -9.2 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -3.49 | -0.01 | -9.7 | - | -0.4 | Upgrade
|
| Investment in Securities | 104.12 | -2.51 | -0.4 | -100 | -20 | Upgrade
|
| Other Investing Activities | - | - | 0.69 | - | 41 | Upgrade
|
| Investing Cash Flow | 97.37 | -7.02 | -16.92 | -111.03 | 18.34 | Upgrade
|
| Short-Term Debt Issued | - | 123.86 | 217.13 | 88.23 | 272.97 | Upgrade
|
| Total Debt Issued | - | 123.86 | 217.13 | 88.23 | 272.97 | Upgrade
|
| Short-Term Debt Repaid | - | -237.62 | -135 | -78.93 | -470.9 | Upgrade
|
| Long-Term Debt Repaid | -3.92 | -3.94 | -34.25 | -3.14 | -12.26 | Upgrade
|
| Total Debt Repaid | -3.92 | -241.56 | -169.26 | -82.07 | -483.16 | Upgrade
|
| Net Debt Issued (Repaid) | -3.92 | -117.7 | 47.87 | 6.16 | -210.2 | Upgrade
|
| Issuance of Common Stock | - | - | 0.07 | - | 511.66 | Upgrade
|
| Repurchase of Common Stock | -46.69 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -164.36 | -170.8 | -84.88 | -96 | -137.03 | Upgrade
|
| Other Financing Activities | - | -30.27 | - | 0.27 | - | Upgrade
|
| Financing Cash Flow | -214.96 | -318.77 | -36.93 | -89.57 | 164.44 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.73 | -0.18 | -0.08 | -0.06 | 0.2 | Upgrade
|
| Net Cash Flow | 86.49 | -184.49 | -33.58 | -115.12 | 360.93 | Upgrade
|
| Free Cash Flow | 201.55 | 136.98 | 12.83 | 83.71 | 175.7 | Upgrade
|
| Free Cash Flow Growth | 47.14% | 967.63% | -84.67% | -52.36% | -32.78% | Upgrade
|
| Free Cash Flow Margin | 16.70% | 11.71% | 1.33% | 8.98% | 22.75% | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 0.23 | 0.02 | 0.14 | 0.30 | Upgrade
|
| Cash Interest Paid | 0.23 | 3.45 | 4.59 | 0.87 | 5.45 | Upgrade
|
| Cash Income Tax Paid | 39.58 | 35.57 | 40.85 | 29.75 | 50.95 | Upgrade
|
| Levered Free Cash Flow | 134.28 | 126.05 | -31.36 | -22.27 | 135.12 | Upgrade
|
| Unlevered Free Cash Flow | 134.42 | 127.89 | -29.17 | -21.03 | 138.3 | Upgrade
|
| Change in Working Capital | 35.76 | -100.63 | -156.14 | -107.57 | 65.77 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.