Aesthetic Connect PCL (BKK:TRP)
Thailand
· Delayed Price · Currency is THB 4.380
-0.100 (-2.23%)
Last updated: Mar 9, 2026, 3:12 PM ICT
Aesthetic Connect 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 |
|---|---|---|---|---|---|
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 |
| Net Income | 87.2 | 139.37 | 192.56 | 270.27 | 112.68 |
| Depreciation & Amortization | 20.45 | 15.54 | 15.18 | 13.36 | 12.42 |
| Other Amortization | 0.2 | 0.27 | 0.27 | 0.1 | - |
| Loss (Gain) From Sale of Assets | 0.22 | 0 | - | 0.02 | -0 |
| Other Operating Activities | -13.12 | -22.12 | -10.2 | 14.51 | 19.55 |
| Change in Accounts Receivable | 0.43 | -8.88 | 1.41 | -2.94 | 0.98 |
| Change in Inventory | -1.73 | -0.39 | 0.19 | -0.71 | -0.06 |
| Change in Accounts Payable | -49.5 | -21.33 | 2.31 | 4.18 | 24.02 |
| Change in Unearned Revenue | 1.71 | 2.32 | -0.23 | 3.06 | 9.32 |
| Change in Other Net Operating Assets | 4.61 | 15.26 | 5.34 | -0.19 | -0.77 |
| Operating Cash Flow | 50.47 | 120.04 | 206.84 | 301.66 | 178.14 |
| Operating Cash Flow Growth | -57.95% | -41.96% | -31.43% | 69.34% | - |
| Capital Expenditures | -226.25 | -293.81 | -102.27 | -312.88 | - |
| Sale of Property, Plant & Equipment | 0.11 | 0 | - | 0 | 0.16 |
| Sale (Purchase) of Intangibles | -3.72 | -0.28 | -0.69 | -1.96 | -1.08 |
| Sale (Purchase) of Real Estate | - | - | - | - | -2.56 |
| Investment in Securities | 150 | 400 | -1,000 | - | - |
| Other Investing Activities | 24.11 | 42.45 | 1.25 | - | -0.71 |
| Investing Cash Flow | -55.75 | 148.36 | -1,102 | -314.84 | -4.2 |
| Long-Term Debt Issued | - | - | - | 118 | - |
| Long-Term Debt Repaid | -3.95 | -10.17 | -119.31 | -16.83 | -8.32 |
| Net Debt Issued (Repaid) | -3.95 | -10.17 | -119.31 | 101.17 | -8.32 |
| Issuance of Common Stock | - | - | 1,260 | - | 189.12 |
| Repurchase of Common Stock | -119.89 | - | - | - | - |
| Common Dividends Paid | -68.77 | -104.97 | -302.01 | -59.8 | -81.4 |
| Other Financing Activities | -0.12 | -0.4 | -42.94 | -3.03 | -1.17 |
| Financing Cash Flow | -192.72 | -115.54 | 795.74 | 38.34 | 98.24 |
| Net Cash Flow | -198 | 152.86 | -99.13 | 25.16 | 272.18 |
| Free Cash Flow | -175.77 | -173.77 | 104.57 | -11.23 | 178.14 |
| Free Cash Flow Margin | -36.50% | -31.32% | 14.67% | -1.31% | 41.64% |
| Free Cash Flow Per Share | -0.51 | -0.50 | 0.38 | -0.04 | 0.69 |
| Cash Interest Paid | 0.12 | 0.4 | 1.66 | 3.03 | 1.17 |
| Cash Income Tax Paid | 26.94 | 33.06 | 59.34 | 58.98 | 10.67 |
| Levered Free Cash Flow | -198.46 | -137.88 | 50.49 | -74.4 | - |
| Unlevered Free Cash Flow | -198.38 | -137.63 | 51.67 | -72.66 | - |
| Change in Working Capital | -44.48 | -13.02 | 9.02 | 3.4 | 33.49 |
Source: S&P Capital IQ. Standard template. Financial Sources.