Thai Credit Bank PCL
SET:CREDIT
Cash Flow Statement
Cash Flow Statement
Thai Credit Bank PCL
| 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 |
3 650
|
4 017
|
4 453
|
5 016
|
3 750
|
3 971
|
4 537
|
5 105
|
5 230
|
5 045
|
|
| Depreciation & Amortization |
257
|
255
|
259
|
327
|
279
|
283
|
287
|
296
|
305
|
318
|
|
| Other Non-Cash Items |
(12 160)
|
(12 717)
|
(13 287)
|
(16 856)
|
(14 215)
|
(14 526)
|
(14 744)
|
(14 762)
|
(14 565)
|
(14 553)
|
|
| Cash Taxes Paid |
699
|
797
|
803
|
812
|
713
|
549
|
543
|
538
|
786
|
1 090
|
|
| Cash Interest Paid |
1 779
|
1 864
|
2 462
|
2 903
|
2 755
|
2 826
|
2 749
|
3 018
|
3 004
|
2 921
|
|
| Change in Working Capital |
3 021
|
4 218
|
4 288
|
11 034
|
7 912
|
8 015
|
7 672
|
4 081
|
9 813
|
10 550
|
|
| Cash from Operating Activities |
(5 233)
N/A
|
(4 227)
+19%
|
(4 286)
-1%
|
(479)
+89%
|
(2 274)
-375%
|
(2 258)
+1%
|
(2 248)
+0%
|
(5 280)
-135%
|
783
N/A
|
1 361
+74%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(245)
|
(367)
|
(415)
|
(445)
|
(353)
|
(218)
|
(236)
|
(265)
|
(259)
|
(332)
|
|
| Other Items |
(714)
|
(1 729)
|
58
|
(5 486)
|
1 240
|
1 076
|
1 035
|
6 017
|
557
|
240
|
|
| Cash from Investing Activities |
(959)
N/A
|
(2 096)
-119%
|
(357)
+83%
|
(5 931)
-1 561%
|
887
N/A
|
858
-3%
|
799
-7%
|
5 752
+620%
|
298
-95%
|
(92)
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
1 400
|
1 400
|
0
|
1 846
|
1 874
|
1 896
|
1 898
|
0
|
23
|
2
|
|
| Net Issuance of Debt |
5 252
|
5 260
|
5 256
|
5 225
|
(123)
|
(127)
|
(129)
|
(131)
|
(133)
|
(138)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(741)
|
(741)
|
|
| Other |
(430)
|
(430)
|
(603)
|
(603)
|
(323)
|
(323)
|
(299)
|
0
|
(246)
|
(297)
|
|
| Cash from Financing Activities |
6 222
N/A
|
6 230
+0%
|
4 653
-25%
|
6 468
+39%
|
1 428
-78%
|
1 445
+1%
|
1 470
+2%
|
(379)
N/A
|
(1 097)
-190%
|
(1 174)
-7%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
31
N/A
|
(93)
N/A
|
9
N/A
|
58
+523%
|
42
-29%
|
45
+9%
|
22
-52%
|
93
+327%
|
(16)
N/A
|
95
N/A
|
|