C

CK Power PCL
SET:CKP

Watchlist Manager
CK Power PCL
SET:CKP
Watchlist
Price: 2.28 THB Market Closed
Market Cap: ฿18.5B

Cash Flow Statement

Cash Flow Statement
CK Power PCL

Rotate your device to view
Cash Flow Statement
Currency: THB
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
114
334
431
645
605
576
751
484
882
795
1 022
890
786
732
621
909
208
42
(124)
(91)
324
399
563
1 169
1 409
1 718
1 793
832
1 095
380
(5)
934
182
839
1 904
2 427
2 812
2 641
2 724
2 988
2 893
2 758
1 801
1 272
2 017
1 720
2 028
2 296
2 325
2 883
3 410
3 743
Depreciation & Amortization
750
1 028
1 125
1 182
1 241
1 288
1 342
1 339
1 337
1 345
1 346
1 346
1 344
1 344
1 342
1 340
1 339
1 338
1 339
1 388
1 438
1 491
1 543
1 548
1 554
1 595
1 569
1 545
1 518
2 132
2 290
2 444
1 561
1 560
1 563
1 568
1 571
1 573
1 574
1 573
2 081
1 571
1 569
1 568
2 059
1 571
1 817
1 938
2 060
2 178
2 056
2 057
Other Non-Cash Items
1 126
1 403
1 640
1 846
1 856
2 076
1 811
1 740
1 729
1 685
1 637
1 615
1 617
1 631
1 652
1 767
2 158
2 237
2 291
2 257
1 889
1 790
1 701
1 668
1 641
1 466
1 408
1 237
623
330
246
(593)
664
510
25
(153)
(445)
(482)
(736)
(986)
(1 546)
(885)
(46)
372
(323)
547
379
144
2
(642)
(1 105)
(1 046)
Cash Taxes Paid
2
2
3
3
3
3
2
1
1
1
1
1
1
1
1
7
9
14
15
9
20
17
17
20
38
46
55
55
25
15
6
1
3
4
7
34
41
47
59
48
32
64
65
72
75
56
60
81
90
118
110
107
Cash Interest Paid
926
1 296
1 278
1 319
1 321
1 229
1 299
1 236
1 205
1 162
1 138
1 112
1 083
1 059
1 032
1 046
1 064
1 073
1 096
1 108
1 050
988
1 004
900
1 020
961
1 015
1 057
992
1 056
976
939
928
909
943
946
996
965
996
970
1 015
1 003
1 025
1 008
1 046
1 035
1 030
1 041
1 053
1 067
1 088
1 074
Change in Working Capital
34
184
26
(426)
279
(466)
(292)
176
(685)
55
18
352
311
407
(44)
(620)
36
(427)
268
(107)
(272)
(339)
(510)
(626)
(321)
(19)
(78)
595
(112)
(2)
(378)
(465)
(161)
(623)
(560)
(303)
(271)
97
75
(4)
(108)
(424)
499
580
425
786
(108)
(136)
(110)
60
(10)
(145)
Cash from Operating Activities
2 024
N/A
2 947
+46%
3 222
+9%
3 247
+1%
3 981
+23%
3 474
-13%
3 612
+4%
3 739
+4%
3 264
-13%
3 880
+19%
4 022
+4%
4 202
+4%
4 058
-3%
4 113
+1%
3 571
-13%
3 396
-5%
3 741
+10%
3 190
-15%
3 774
+18%
3 447
-9%
3 379
-2%
3 340
-1%
3 296
-1%
3 758
+14%
4 283
+14%
4 760
+11%
4 692
-1%
4 209
-10%
3 125
-26%
2 840
-9%
2 153
-24%
2 321
+8%
2 245
-3%
2 156
-4%
2 671
+24%
3 147
+18%
3 667
+17%
3 828
+4%
3 636
-5%
3 571
-2%
3 320
-7%
3 019
-9%
3 823
+27%
3 792
-1%
4 178
+10%
4 624
+11%
4 116
-11%
4 243
+3%
4 276
+1%
4 479
+5%
4 351
-3%
4 609
+6%
Investing Cash Flow
Capital Expenditures
(271)
(275)
(371)
(844)
(1 207)
(1 218)
(1 141)
(679)
(90)
(100)
(96)
(89)
(82)
(71)
(67)
(78)
(103)
(139)
(214)
(278)
(303)
(337)
(312)
(306)
(310)
(263)
(276)
(221)
(80)
(60)
12
23
(58)
(52)
(52)
(41)
(49)
(43)
(49)
(55)
(46)
(46)
(37)
(39)
(134)
(156)
(217)
(247)
(209)
(228)
(179)
(179)
Other Items
(7 708)
(8 114)
(2 102)
(1 518)
(719)
(55)
(162)
(46)
(140)
(462)
(5 314)
(6 848)
(6 902)
(6 874)
(7 506)
(6 379)
(7 046)
(7 900)
(3 231)
(2 583)
(2 461)
(1 597)
(3 261)
(4 000)
(3 322)
(2 456)
158
(843)
(1 863)
(2 709)
(1 818)
(401)
1 045
(1 671)
(3 800)
(3 921)
(4 032)
(1 362)
(1 880)
(1 133)
(1 425)
(2 348)
(339)
(1 175)
(191)
96
576
(164)
(1 047)
(1 289)
(3 104)
(3 176)
Cash from Investing Activities
(7 979)
N/A
(8 388)
-5%
(2 473)
+71%
(2 362)
+4%
(1 925)
+18%
(1 272)
+34%
(1 302)
-2%
(725)
+44%
(230)
+68%
(562)
-145%
(5 410)
-863%
(6 936)
-28%
(6 984)
-1%
(6 945)
+1%
(7 574)
-9%
(6 457)
+15%
(7 149)
-11%
(8 039)
-12%
(3 445)
+57%
(2 862)
+17%
(2 764)
+3%
(1 933)
+30%
(3 573)
-85%
(4 306)
-21%
(3 631)
+16%
(2 718)
+25%
(118)
+96%
(1 064)
-800%
(1 943)
-83%
(2 770)
-43%
(1 806)
+35%
(378)
+79%
987
N/A
(1 723)
N/A
(3 852)
-124%
(3 963)
-3%
(4 081)
-3%
(1 405)
+66%
(1 929)
-37%
(1 188)
+38%
(1 471)
-24%
(2 394)
-63%
(376)
+84%
(1 214)
-223%
(325)
+73%
(59)
+82%
359
N/A
(412)
N/A
(1 256)
-205%
(1 517)
-21%
(3 283)
-116%
(3 355)
-2%
Financing Cash Flow
Net Issuance of Common Stock
9 100
15 233
15 233
8 400
8 400
2 267
2 267
0
0
0
5 595
5 595
5 595
0
0
0
0
0
0
0
0
0
0
0
0
0
3 565
4 556
4 556
0
991
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
(1 754)
(2 150)
589
(1 119)
(1 753)
(1 966)
(2 235)
(1 285)
(1 638)
(1 562)
(1 303)
(1 222)
(1 054)
(1 092)
4 163
6 326
6 527
7 484
2 344
1 173
893
246
2 410
1 547
1 304
144
(1 800)
(2 480)
(2 452)
(1 063)
(1 808)
(19)
2 940
2 430
4 213
3 211
416
407
(1 384)
(863)
(1 034)
(1 326)
(1 325)
(1 717)
(2 230)
(1 430)
1 450
3 048
2 121
921
2 479
1 275
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
(110)
(110)
(110)
0
(164)
(164)
(1 656)
0
(442)
(442)
(1 052)
0
(166)
0
(744)
0
(41)
(206)
(886)
0
(244)
(244)
(774)
(348)
(495)
(599)
(824)
(824)
(1 190)
(1 086)
(650)
(863)
(903)
(903)
(691)
(951)
(797)
(797)
(691)
0
(691)
(691)
Other
(826)
(7 351)
(16 413)
(7 343)
(7 497)
(1 285)
(1 398)
(1 342)
(1 347)
(1 222)
(1 217)
(1 192)
(1 197)
(1 258)
(1 235)
(1 620)
(1 324)
(2 793)
(3 094)
(2 384)
(526)
(1 093)
(950)
(1 300)
(815)
(1 450)
(1 674)
(1 710)
(773)
(1 521)
(1 386)
(1 298)
(713)
(1 127)
(909)
(879)
(996)
(965)
(996)
(970)
(1 332)
(1 003)
(1 025)
(1 008)
(1 258)
(1 035)
(1 196)
(1 255)
(1 504)
(1 580)
(1 601)
(1 578)
Cash from Financing Activities
6 521
N/A
5 732
-12%
(591)
N/A
(62)
+90%
(850)
-1 278%
(984)
-16%
(1 366)
-39%
(2 627)
-92%
(2 985)
-14%
(2 784)
+7%
2 965
N/A
3 072
+4%
3 234
+5%
3 136
-3%
2 764
-12%
4 542
+64%
3 547
-22%
4 527
+28%
(1 192)
N/A
(1 654)
-39%
(685)
+59%
(1 289)
-88%
1 294
N/A
82
-94%
(255)
N/A
(1 472)
-478%
(115)
+92%
160
N/A
446
+179%
1 766
+296%
(2 448)
N/A
(1 560)
+36%
1 453
N/A
954
-34%
2 809
+194%
1 734
-38%
(1 404)
N/A
(1 382)
+2%
(3 570)
-158%
(2 919)
+18%
(3 016)
-3%
(3 192)
-6%
(3 253)
-2%
(3 628)
-12%
(4 180)
-15%
(3 416)
+18%
(543)
+84%
996
N/A
(74)
N/A
(1 303)
-1 649%
187
N/A
(994)
N/A
Change in Cash
Effect of Foreign Exchange Rates
(2)
(3)
0
2
13
3
(11)
0
(10)
(1)
4
3
2
(10)
(16)
(20)
0
(7)
6
7
(11)
8
13
(3)
(8)
5
(37)
(3)
0
(5)
12
2
(1)
(0)
9
4
0
(2)
(1)
4
(1)
(7)
2
(7)
(7)
2
(13)
(17)
2
(2)
1
10
Net Change in Cash
563
N/A
288
-49%
159
-45%
826
+419%
1 219
+48%
1 221
+0%
933
-24%
387
-58%
39
-90%
533
+1 279%
1 582
+197%
341
-78%
310
-9%
294
-5%
(1 255)
N/A
1 461
N/A
139
-90%
(330)
N/A
(858)
-160%
(1 060)
-24%
(82)
+92%
125
N/A
1 030
+723%
(469)
N/A
389
N/A
575
+48%
4 422
+670%
3 303
-25%
1 628
-51%
1 832
+13%
(2 089)
N/A
385
N/A
4 685
+1 117%
1 387
-70%
1 637
+18%
922
-44%
(1 817)
N/A
1 039
N/A
(1 863)
N/A
(532)
+71%
(1 168)
-120%
(2 574)
-120%
196
N/A
(1 058)
N/A
(334)
+68%
1 151
N/A
3 919
+241%
4 810
+23%
2 947
-39%
1 657
-44%
1 256
-24%
271
-78%
Free Cash Flow
Free Cash Flow
1 753
N/A
2 673
+52%
2 852
+7%
2 403
-16%
2 774
+15%
2 256
-19%
2 471
+10%
3 060
+24%
3 174
+4%
3 780
+19%
3 926
+4%
4 113
+5%
3 976
-3%
4 042
+2%
3 504
-13%
3 318
-5%
3 638
+10%
3 051
-16%
3 560
+17%
3 169
-11%
3 076
-3%
3 003
-2%
2 984
-1%
3 452
+16%
3 974
+15%
4 498
+13%
4 416
-2%
3 989
-10%
3 045
-24%
2 780
-9%
2 165
-22%
2 344
+8%
2 187
-7%
2 104
-4%
2 619
+24%
3 106
+19%
3 618
+16%
3 786
+5%
3 588
-5%
3 516
-2%
3 274
-7%
2 973
-9%
3 786
+27%
3 753
-1%
4 044
+8%
4 469
+11%
3 899
-13%
3 996
+2%
4 067
+2%
4 251
+5%
4 172
-2%
4 430
+6%