Netbay PCL (BKK:NETBAY)
Thailand
· Delayed Price · Currency is THB 19.80
-0.10 (-0.50%)
At close: Dec 4, 2025
Netbay 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 | 2019 - 2015 |
| Net Income | 274.31 | 215.92 | 180.3 | 169.74 | 165.57 | 156.45 | Upgrade
|
| Depreciation & Amortization | 30.61 | 25.69 | 15.82 | 13.83 | 14.74 | 14.59 | Upgrade
|
| Other Amortization | - | - | - | - | - | 1.06 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0 | -0 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 0 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -6.3 | -4.41 | -2.71 | -0.16 | -0.37 | 2.66 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | 0.03 | 2.9 | Upgrade
|
| Other Operating Activities | 6.72 | 5.77 | -6.01 | 4.96 | 16.31 | 0.78 | Upgrade
|
| Change in Accounts Receivable | 25.36 | -25.43 | 2.44 | -58.64 | 3.73 | -5.25 | Upgrade
|
| Change in Accounts Payable | 4.3 | -0.87 | 5.53 | -0.12 | 2.96 | -2.14 | Upgrade
|
| Change in Unearned Revenue | 9.81 | -12.41 | -8.82 | -0.9 | -2.62 | 0.8 | Upgrade
|
| Change in Other Net Operating Assets | -10.31 | 17.03 | 10.38 | 21.28 | 4.19 | -5.84 | Upgrade
|
| Operating Cash Flow | 334.5 | 221.3 | 196.93 | 149.98 | 204.53 | 166.01 | Upgrade
|
| Operating Cash Flow Growth | 91.07% | 12.37% | 31.30% | -26.67% | 23.21% | -6.60% | Upgrade
|
| Capital Expenditures | -1.76 | -69 | -0.51 | -13.71 | -0.22 | -2.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 0 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | 5.41 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -21.57 | -31.42 | -2.47 | -2.07 | -0.02 | -0.08 | Upgrade
|
| Investment in Securities | 123 | 90.7 | -11.23 | 20.88 | -38.21 | 43.84 | Upgrade
|
| Other Investing Activities | -5.01 | 3.18 | 4.84 | 2.37 | 2.45 | 6.03 | Upgrade
|
| Investing Cash Flow | 94.66 | -6.54 | -9.37 | 7.48 | -30.58 | 47.46 | Upgrade
|
| Long-Term Debt Repaid | - | -9.67 | -3.98 | -3.21 | -3.51 | -5.45 | Upgrade
|
| Net Debt Issued (Repaid) | -9.03 | -9.67 | -3.98 | -3.21 | -3.51 | -5.45 | Upgrade
|
| Common Dividends Paid | -315.85 | -179.66 | -163.24 | -158.9 | -156.38 | -194.85 | Upgrade
|
| Financing Cash Flow | -324.88 | -189.33 | -167.22 | -162.11 | -159.89 | -200.29 | Upgrade
|
| Net Cash Flow | 104.28 | 25.44 | 20.34 | -4.65 | 14.06 | 13.17 | Upgrade
|
| Free Cash Flow | 332.74 | 152.3 | 196.42 | 136.28 | 204.31 | 163.68 | Upgrade
|
| Free Cash Flow Growth | 211.87% | -22.46% | 44.13% | -33.30% | 24.83% | -6.34% | Upgrade
|
| Free Cash Flow Margin | 45.46% | 26.19% | 40.30% | 29.81% | 51.02% | 42.14% | Upgrade
|
| Free Cash Flow Per Share | 1.66 | 0.76 | 0.98 | 0.68 | 1.02 | 0.82 | Upgrade
|
| Cash Income Tax Paid | 69.84 | 54.62 | 49.57 | 40.28 | 10.57 | 3.73 | Upgrade
|
| Levered Free Cash Flow | 251.08 | 76.45 | 153.59 | 96.44 | 155.15 | 109.52 | Upgrade
|
| Unlevered Free Cash Flow | 252.16 | 77.39 | 153.93 | 96.66 | 155.23 | 109.72 | Upgrade
|
| Change in Working Capital | 29.17 | -21.67 | 9.54 | -38.38 | 8.26 | -12.44 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.