Agripure Holdings PCL (BKK:APURE)

Agripure Holdings PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-191.36	-232.66	278.29	387.97	193.09	297.22
Depreciation & Amortization	141.19	136.76	120.73	112.69	99.38	89.9
Other Amortization	0.89	0.89	0.33	-	1.01	0.88
Loss (Gain) From Sale of Assets	-0.89	-1.23	-0.77	-0.01	-0.13	1.17
Asset Writedown & Restructuring Costs	-	-	2.96	-	-	-
Loss (Gain) From Sale of Investments	-7.75	-7.75	-3.52	11.64	-	-
Loss (Gain) on Equity Investments	7.03	9.09	9.04	0.84	-	-
Provision & Write-off of Bad Debts	376.38	461.31	15.53	-2.3	-0.72	0.26
Other Operating Activities	-62.11	-58.97	-45.85	46.46	-7.86	55.25
Change in Accounts Receivable	35.57	36.3	-102.82	-8.58	123.02	-554.65
Change in Inventory	-5.96	-118.59	42.3	-292.4	104.5	114.53
Change in Accounts Payable	-8.95	-14.45	12.21	34.79	-38.24	9.73
Change in Other Net Operating Assets	-2.36	-2.09	2	6.38	27.06	-40.67
Operating Cash Flow	281.68	208.61	330.43	297.47	501.12	-26.38
Operating Cash Flow Growth	10.67%	-36.87%	11.08%	-40.64%	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-26.93	-67.91	-163.31	-176.43	-205.87	-140.46
Sale of Property, Plant & Equipment	2.08	2.98	4.94	6.03	0.13	1.14
Sale (Purchase) of Intangibles	-50.45	-54.16	-3.03	-0.58	-	-
Investment in Securities	-	-	33.63	-188.93	9.57	9.43
Other Investing Activities	0.79	0.76	1.06	2.19	2.63	2.04
Investing Cash Flow	-74.51	-118.32	-126	-356.22	-192.04	-126.36

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	110.2	-	265	-	195
Total Debt Issued	-25.21	110.2	-	265	-	195
Short-Term Debt Repaid	-	-	-85	-	-135	-60
Long-Term Debt Repaid	-	-2.28	-3.78	-1.87	-2.25	-4.95
Total Debt Repaid	-42.67	-2.28	-88.78	-1.87	-137.25	-64.95
Net Debt Issued (Repaid)	-67.88	107.92	-88.78	263.13	-137.25	130.05
Issuance of Common Stock	-	0.01	-	-	-	218.42
Repurchase of Common Stock	-0	-	-	-	-	-
Common Dividends Paid	-0.02	-210.78	-143.75	-191.59	-134.12	-158.05
Other Financing Activities	-13.18	-13.03	-10.58	-4.48	-8.81	-10
Financing Cash Flow	-81.09	-115.88	-243.11	67.06	-280.18	180.42

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	1.39	-1.11	-1.19	-2.66	-1.08	0.04
Net Cash Flow	127.47	-26.7	-39.87	5.65	27.82	27.73

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	254.75	140.7	167.12	121.04	295.26	-166.84
Free Cash Flow Growth	159.76%	-15.81%	38.08%	-59.01%	-	-
Free Cash Flow Margin	13.28%	7.15%	7.73%	4.08%	13.89%	-7.12%
Free Cash Flow Per Share	0.27	0.15	0.17	0.13	0.31	-0.18
Levered Free Cash Flow	267.06	164.22	116.36	5.99	255.68	-213.17
Unlevered Free Cash Flow	274.61	171.82	123.06	9.17	257.28	-210.82

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	10.68	11.15	9.95	4.29	2.56	3.75
Cash Income Tax Paid	39.22	26.52	93.35	67.4	51.66	10.32
Change in Working Capital	18.3	-98.83	-46.31	-259.81	216.34	-471.06

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Sep 1, 2026

Data Sources Report a data error