NSL Foods PCL (BKK:NSL)
Thailand · Delayed Price · Currency is THB 29.50
+0.50 (1.72%)
Sep 5, 2025, 4:37 PM ICT
NSL Foods PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2020 |
Net Income | 617.23 | 541.01 | 333.48 | 297.6 | 191.11 | 151.41 | Upgrade |
Depreciation & Amortization | 148.77 | 140.38 | 118.98 | 101.3 | 95.8 | 104.98 | Upgrade |
Other Amortization | 1.02 | 1.02 | 0.9 | 0.9 | 0.84 | 0.26 | Upgrade |
Loss (Gain) From Sale of Assets | -0.11 | -0.01 | -0.18 | -0.03 | -0.68 | -0.05 | Upgrade |
Asset Writedown & Restructuring Costs | 0.13 | 0.13 | 0.58 | 0.01 | 0.04 | 0.81 | Upgrade |
Loss (Gain) From Sale of Investments | -5.33 | -5 | -3.07 | -1.04 | - | - | Upgrade |
Loss (Gain) on Equity Investments | -0.43 | 4.41 | 8.87 | - | - | - | Upgrade |
Provision & Write-off of Bad Debts | 1.76 | 0.27 | -0.53 | 0.76 | - | 0.1 | Upgrade |
Other Operating Activities | 8.26 | 30.63 | 29.25 | 31.5 | 17.4 | 34.72 | Upgrade |
Change in Accounts Receivable | -217.58 | -189.09 | -136.27 | -99.6 | -82.89 | 24.28 | Upgrade |
Change in Inventory | -74.59 | -45.49 | -3.92 | -80.76 | -42.23 | -34.1 | Upgrade |
Change in Accounts Payable | 56.6 | 165.08 | 86.65 | 112.09 | 36.55 | -24.09 | Upgrade |
Change in Unearned Revenue | 17.71 | 0.85 | 0.3 | - | - | - | Upgrade |
Change in Other Net Operating Assets | -7.51 | -8.28 | -5.04 | -15.85 | -24.16 | 18.53 | Upgrade |
Operating Cash Flow | 545.94 | 635.92 | 429.99 | 346.9 | 191.79 | 276.85 | Upgrade |
Operating Cash Flow Growth | -2.30% | 47.89% | 23.95% | 80.87% | -30.72% | 49.81% | Upgrade |
Capital Expenditures | -131.44 | -147.19 | -157.85 | -144.74 | -32.7 | -33.46 | Upgrade |
Sale of Property, Plant & Equipment | 1.14 | 0.02 | 0.26 | 0.03 | 0.92 | 0.05 | Upgrade |
Cash Acquisitions | -234.29 | -85.41 | -46.87 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -2.78 | -1.79 | -0.15 | -0.37 | -0.79 | -1.39 | Upgrade |
Investment in Securities | 0.94 | -50 | 75 | -300 | -0 | - | Upgrade |
Investing Cash Flow | -366.43 | -284.37 | -129.62 | -445.08 | -32.56 | -34.8 | Upgrade |
Short-Term Debt Issued | - | 9.78 | 0.48 | 23.93 | - | 124.72 | Upgrade |
Long-Term Debt Issued | - | 18.26 | - | - | - | - | Upgrade |
Total Debt Issued | 116.52 | 28.05 | 0.48 | 23.93 | - | 124.72 | Upgrade |
Short-Term Debt Repaid | - | - | - | - | -186.15 | -67.62 | Upgrade |
Long-Term Debt Repaid | - | -85.87 | -109.65 | -109.38 | -112.82 | -106.22 | Upgrade |
Total Debt Repaid | -69.82 | -85.87 | -109.65 | -109.38 | -298.97 | -173.84 | Upgrade |
Net Debt Issued (Repaid) | 46.7 | -57.83 | -109.17 | -85.45 | -298.97 | -49.12 | Upgrade |
Issuance of Common Stock | - | - | - | - | 872.38 | 55 | Upgrade |
Common Dividends Paid | -269.99 | -209.99 | -179.91 | -150 | -266.25 | -225 | Upgrade |
Other Financing Activities | 4.76 | 9.85 | 7.49 | -10.55 | -16.99 | -30.59 | Upgrade |
Financing Cash Flow | -218.53 | -257.97 | -281.59 | -246 | 290.16 | -249.71 | Upgrade |
Net Cash Flow | -39.02 | 93.57 | 18.78 | -344.18 | 449.4 | -7.66 | Upgrade |
Free Cash Flow | 414.49 | 488.73 | 272.13 | 202.16 | 159.1 | 243.39 | Upgrade |
Free Cash Flow Growth | 7.11% | 79.59% | 34.62% | 27.07% | -34.63% | 94.55% | Upgrade |
Free Cash Flow Margin | 6.29% | 8.33% | 5.66% | 5.04% | 5.23% | 8.31% | Upgrade |
Free Cash Flow Per Share | 1.38 | 1.63 | 0.91 | 0.67 | 0.58 | 1.09 | Upgrade |
Cash Interest Paid | 8.12 | 6.65 | 10.51 | 10.55 | 16.99 | 30.59 | Upgrade |
Cash Income Tax Paid | 139.19 | 113.93 | 75.73 | 59.6 | 44.65 | 41.96 | Upgrade |
Levered Free Cash Flow | 323.51 | 396.21 | 192.49 | 135.74 | 100.71 | 171.78 | Upgrade |
Unlevered Free Cash Flow | 331.39 | 401.71 | 199.14 | 142.17 | 111.21 | 186.94 | Upgrade |
Change in Working Capital | -225.37 | -76.92 | -58.28 | -84.11 | -112.73 | -15.38 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.