NR Instant Produce PCL (BKK: NRF)
Thailand
· Delayed Price · Currency is THB 1.140
0.00 (0.00%)
Dec 19, 2024, 4:37 PM ICT
NR Instant Produce PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Net Income | 24.53 | -56.55 | 285.22 | 220.78 | 124.39 | 40.75 | Upgrade
|
| Depreciation & Amortization | 211.48 | 173.25 | 171.44 | 154.51 | 88.23 | 78.28 | Upgrade
|
| Other Amortization | 3.67 | 3.67 | 1.91 | 2.02 | 5.96 | 1.52 | Upgrade
|
| Loss (Gain) From Sale of Assets | 16.68 | 16.4 | -0.22 | -0.14 | -0.04 | -0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 17.22 | 12.52 | - | 1.18 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -485.83 | 88.56 | -205.54 | -122.82 | 0.64 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 67.45 | 28.4 | 72.65 | 53.39 | 15.32 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 404.3 | 44.72 | 3.91 | -1.58 | -0.74 | 2.82 | Upgrade
|
| Other Operating Activities | 76.71 | -71.75 | -46.2 | 4.14 | -5.67 | -22.01 | Upgrade
|
| Change in Accounts Receivable | 23.82 | 121.29 | -110.35 | -145.83 | -26.76 | 9.6 | Upgrade
|
| Change in Inventory | -27.92 | -87.34 | -23.26 | -6.8 | -66.18 | 7.43 | Upgrade
|
| Change in Accounts Payable | 14.45 | -112.83 | -105.04 | -8.7 | -6.5 | 24.5 | Upgrade
|
| Change in Other Net Operating Assets | -9.59 | -65.37 | 8.56 | 4.19 | -10.08 | 10.42 | Upgrade
|
| Operating Cash Flow | 385.59 | 94.96 | 53.09 | 154.34 | 118.55 | 153.31 | Upgrade
|
| Operating Cash Flow Growth | - | 78.87% | -65.60% | 30.19% | -22.67% | 298.62% | Upgrade
|
| Capital Expenditures | -289.01 | -290.38 | -276.37 | -32.88 | -14.99 | -115.39 | Upgrade
|
| Sale of Property, Plant & Equipment | 10.42 | 12.21 | 2.2 | 0.99 | 0.08 | 1.07 | Upgrade
|
| Cash Acquisitions | -0 | -141.17 | - | 3.55 | -181.64 | - | Upgrade
|
| Divestitures | 15.74 | -2.49 | 6.99 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -10.56 | -17.5 | -48.26 | -450.62 | - | -1.45 | Upgrade
|
| Investment in Securities | -5.22 | 216.03 | -659.55 | -232.11 | -296.07 | -26.06 | Upgrade
|
| Other Investing Activities | 8.88 | -217.57 | -155.63 | -263.97 | 23.8 | 0.52 | Upgrade
|
| Investing Cash Flow | -266.69 | -497.18 | -1,164 | -975.05 | -468.81 | -141.31 | Upgrade
|
| Short-Term Debt Issued | - | 769.56 | 14.01 | - | 25 | 90 | Upgrade
|
| Long-Term Debt Issued | - | 125.51 | 1,372 | 952.32 | 180 | 51 | Upgrade
|
| Total Debt Issued | 211.96 | 895.07 | 1,386 | 952.32 | 205 | 141 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -3.48 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -826.45 | -72.07 | -75.92 | -1,068 | -191.29 | Upgrade
|
| Total Debt Repaid | -514.53 | -826.45 | -72.07 | -79.4 | -1,068 | -191.29 | Upgrade
|
| Net Debt Issued (Repaid) | -302.57 | 68.62 | 1,314 | 872.93 | -862.67 | -50.29 | Upgrade
|
| Issuance of Common Stock | 0 | 0.03 | - | - | 1,334 | 134.57 | Upgrade
|
| Common Dividends Paid | -0 | -42.53 | -58.12 | -6.03 | - | - | Upgrade
|
| Other Financing Activities | 15.33 | 48.67 | 4.93 | 1.07 | -38.98 | - | Upgrade
|
| Financing Cash Flow | -287.24 | 74.79 | 1,261 | 867.97 | 432.35 | 84.27 | Upgrade
|
| Foreign Exchange Rate Adjustments | -33.47 | -32.06 | -21.63 | 37.85 | 0 | 0.44 | Upgrade
|
| Net Cash Flow | -201.81 | -359.48 | 128.23 | 85.11 | 82.09 | 96.71 | Upgrade
|
| Free Cash Flow | 96.59 | -195.42 | -223.28 | 121.46 | 103.56 | 37.92 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 17.28% | 173.09% | 75.16% | Upgrade
|
| Free Cash Flow Margin | 2.42% | -6.42% | -9.24% | 5.58% | 7.20% | 3.39% | Upgrade
|
| Free Cash Flow Per Share | 0.07 | -0.14 | -0.16 | 0.09 | 0.09 | 0.04 | Upgrade
|
| Cash Interest Paid | 140.83 | 154.54 | 95.35 | 59.46 | 49.9 | 60.81 | Upgrade
|
| Cash Income Tax Paid | 57.79 | 42.73 | 101.17 | 61.89 | 29.04 | 33.73 | Upgrade
|
| Levered Free Cash Flow | 406.48 | -20.51 | -527.22 | -531.35 | 73.87 | 48.94 | Upgrade
|
| Unlevered Free Cash Flow | 507.9 | 78.63 | -467.45 | -491.46 | 102.45 | 87.02 | Upgrade
|
| Change in Net Working Capital | -643.59 | -100.45 | 476.17 | 326.69 | 106.21 | -50.77 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.