Premier Marketing PCL (BKK:PM)
Thailand · Delayed Price · Currency is THB 11.20
+0.10 (0.90%)
Mar 24, 2026, 4:37 PM ICT
Premier Marketing PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 621.81 | 600.45 | 396.82 | 285.88 | 354.82 |
Depreciation & Amortization | 142.89 | 114.78 | 106.95 | 107.3 | 102.03 |
Loss (Gain) From Sale of Assets | -0.51 | 0.72 | -1.63 | 0.64 | 1.13 |
Asset Writedown & Restructuring Costs | 0.02 | 0.65 | - | - | - |
Loss (Gain) From Sale of Investments | -2.01 | -2.99 | -9.51 | -17.44 | -8.66 |
Provision & Write-off of Bad Debts | -0.48 | -0.29 | -0.01 | 2.7 | 1.05 |
Other Operating Activities | 8.48 | 79.05 | 31.27 | 40.65 | 22.86 |
Change in Accounts Receivable | -199.66 | -93.58 | 99.83 | -189.5 | 114.07 |
Change in Inventory | -61.46 | -54.39 | 110.54 | 73.58 | -72.73 |
Change in Accounts Payable | 90.15 | 97.67 | -104.39 | 53.79 | -27.13 |
Change in Other Net Operating Assets | -124.48 | -14.1 | -12.3 | 20.45 | -76.26 |
Operating Cash Flow | 474.74 | 727.96 | 617.58 | 378.04 | 411.19 |
Operating Cash Flow Growth | -34.78% | 17.87% | 63.36% | -8.06% | -11.70% |
Capital Expenditures | -252.01 | -185.19 | -129.81 | -91.84 | -128.7 |
Sale of Property, Plant & Equipment | 1.14 | 1.62 | 2.66 | 1.42 | 0.76 |
Investment in Securities | 249.64 | -153.45 | -18.57 | -64.21 | -2.27 |
Other Investing Activities | 0.9 | -5.18 | 0.44 | 0.16 | 0.09 |
Investing Cash Flow | -0.33 | -342.2 | -145.28 | -154.47 | -130.12 |
Short-Term Debt Issued | - | - | - | - | 131.23 |
Long-Term Debt Issued | 109.61 | 30.24 | 38.02 | 65.7 | - |
Total Debt Issued | 109.61 | 30.24 | 38.02 | 65.7 | 131.23 |
Short-Term Debt Repaid | - | -10 | -137.2 | -10.8 | - |
Long-Term Debt Repaid | -29.89 | -20.76 | -18.25 | -22.25 | -64.82 |
Total Debt Repaid | -29.89 | -30.76 | -155.45 | -33.05 | -64.82 |
Net Debt Issued (Repaid) | 79.72 | -0.52 | -117.44 | 32.65 | 66.41 |
Common Dividends Paid | -574.83 | -334.85 | -351.58 | -251.12 | -306.9 |
Other Financing Activities | -7.84 | -6.38 | -7.75 | -9.27 | -7.47 |
Financing Cash Flow | -502.95 | -341.75 | -476.77 | -227.74 | -247.97 |
Foreign Exchange Rate Adjustments | 2.1 | -1.3 | -1.35 | 1.69 | 0.01 |
Net Cash Flow | -26.43 | 42.71 | -5.82 | -2.47 | 33.12 |
Free Cash Flow | 222.73 | 542.77 | 487.77 | 286.21 | 282.49 |
Free Cash Flow Growth | -58.96% | 11.28% | 70.42% | 1.32% | -26.16% |
Free Cash Flow Margin | 3.73% | 10.97% | 11.41% | 5.65% | 6.43% |
Free Cash Flow Per Share | 0.40 | 0.97 | 0.87 | 0.51 | 0.51 |
Cash Interest Paid | 7.84 | 6.38 | 7.75 | 9.27 | 7.47 |
Cash Income Tax Paid | 169.25 | 84.42 | 93.68 | 92.91 | 72.1 |
Levered Free Cash Flow | 43.17 | 411.87 | 392.57 | 208.55 | 208.94 |
Unlevered Free Cash Flow | 49.27 | 416.32 | 397.91 | 215.02 | 215.48 |
Change in Working Capital | -295.46 | -64.41 | 93.69 | -41.67 | -62.04 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.