Primo Service Solutions PCL (BKK:PRI)
Thailand
· Delayed Price · Currency is THB 4.360
-0.020 (-0.46%)
Jun 13, 2025, 4:27 PM ICT
BKK:PRI 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 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 - 2019 |
| Net Income | 213.22 | 255.85 | 365.24 | 240.12 | 111.25 | 40.05 | Upgrade
|
| Depreciation & Amortization | 34.43 | 35.26 | 30.5 | 5.77 | 4.25 | 3.55 | Upgrade
|
| Other Amortization | - | - | - | - | 0.45 | 0.36 | Upgrade
|
| Asset Writedown & Restructuring Costs | 6.5 | 6.5 | 0.13 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 13.18 | 13.48 | -1.65 | - | - | - | Upgrade
|
| Stock-Based Compensation | - | - | - | 0.02 | 0.13 | 0.82 | Upgrade
|
| Provision & Write-off of Bad Debts | 44.78 | 44.87 | -2.89 | 12.96 | 1.88 | 1.87 | Upgrade
|
| Other Operating Activities | -32.92 | -24.59 | -13.52 | 28.56 | 11.41 | -0.46 | Upgrade
|
| Change in Accounts Receivable | 209.53 | 83.62 | -429.02 | -199.27 | -70 | 12.58 | Upgrade
|
| Change in Inventory | 34.63 | 14.35 | -65.3 | -16.5 | -5.39 | -2.26 | Upgrade
|
| Change in Accounts Payable | -136.72 | -134.83 | 319.58 | 41.03 | 14.13 | 4.95 | Upgrade
|
| Change in Other Net Operating Assets | -14.08 | -1.04 | 0.99 | 14.74 | -3.25 | -1.88 | Upgrade
|
| Operating Cash Flow | 372.55 | 293.48 | 204.06 | 127.43 | 64.86 | 59.57 | Upgrade
|
| Operating Cash Flow Growth | - | 43.82% | 60.14% | 96.48% | 8.86% | 178.08% | Upgrade
|
| Capital Expenditures | -20.63 | -21.28 | -82.07 | -8.1 | -2.12 | -0.67 | Upgrade
|
| Cash Acquisitions | -75.27 | -75.27 | -148.68 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4.29 | -4.69 | -0.34 | -0.05 | -0.15 | -0.52 | Upgrade
|
| Investment in Securities | -36.95 | 331.18 | -565.3 | - | - | - | Upgrade
|
| Other Investing Activities | 7.93 | 11.73 | 7.31 | 0.3 | 0.03 | 16.92 | Upgrade
|
| Investing Cash Flow | -129.52 | 241.38 | -904.05 | -8.6 | -2.24 | 15.73 | Upgrade
|
| Long-Term Debt Issued | - | - | 40.7 | - | - | - | Upgrade
|
| Total Debt Issued | - | - | 40.7 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -3.15 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -16.86 | -6.41 | -2.34 | -2.24 | -1.62 | Upgrade
|
| Total Debt Repaid | -22.58 | -20.01 | -6.41 | -2.34 | -2.24 | -1.62 | Upgrade
|
| Net Debt Issued (Repaid) | -22.58 | -20.01 | 34.29 | -2.34 | -2.24 | -1.62 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,267 | - | - | Upgrade
|
| Common Dividends Paid | -450 | -450 | -126.08 | -175.2 | -19.01 | -61.91 | Upgrade
|
| Other Financing Activities | -2.07 | 0.27 | 15.28 | -36.91 | - | - | Upgrade
|
| Financing Cash Flow | -474.64 | -469.74 | -76.51 | 1,052 | -21.25 | -63.54 | Upgrade
|
| Net Cash Flow | -231.61 | 65.12 | -776.5 | 1,171 | 41.36 | 11.77 | Upgrade
|
| Free Cash Flow | 351.92 | 272.2 | 121.99 | 119.33 | 62.74 | 58.91 | Upgrade
|
| Free Cash Flow Growth | - | 123.13% | 2.23% | 90.21% | 6.50% | 198.65% | Upgrade
|
| Free Cash Flow Margin | 22.41% | 16.63% | 6.37% | 13.05% | 12.81% | 22.10% | Upgrade
|
| Free Cash Flow Per Share | 1.10 | 0.85 | 0.38 | 0.72 | 0.59 | 0.55 | Upgrade
|
| Cash Interest Paid | 3.45 | 3.85 | 2.34 | 0.42 | 0.51 | 0.53 | Upgrade
|
| Cash Income Tax Paid | 92.39 | 93.41 | 104.24 | 39.05 | 24.67 | 17.6 | Upgrade
|
| Levered Free Cash Flow | 232.25 | 31.91 | 106.1 | 70.38 | 40.18 | 67.55 | Upgrade
|
| Unlevered Free Cash Flow | 237 | 37.24 | 109.16 | 70.65 | 40.5 | 67.88 | Upgrade
|
| Change in Net Working Capital | -37.08 | 195.62 | 123.58 | 119.11 | 54.05 | -29.03 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.