TEAM Consulting Engineering and Management PCL (BKK: TEAMG)
Thailand flag Thailand · Delayed Price · Currency is THB
2.640
+0.020 (0.76%)
Dec 20, 2024, 4:36 PM ICT

BKK: TEAMG Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2015
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2015
Net Income
126.29129.6103.09111.54119.37115.69
Upgrade
Depreciation & Amortization
32.9129.8127.8533.4236.8128.71
Upgrade
Other Amortization
10.3110.3110.5710.229.769.73
Upgrade
Loss (Gain) From Sale of Assets
-0.050.09-0.980.021.410.48
Upgrade
Asset Writedown & Restructuring Costs
1.640.44-0.39-0.010.050.03
Upgrade
Loss (Gain) From Sale of Investments
3.15-3.98----
Upgrade
Loss (Gain) on Equity Investments
-2.250.530.111.33-0.17-0.14
Upgrade
Stock-Based Compensation
-15.2----
Upgrade
Provision & Write-off of Bad Debts
44.8433.4915.517.111.38-6.66
Upgrade
Other Operating Activities
-22.6518.5237.3823.1317.5171.62
Upgrade
Change in Accounts Receivable
-286.39-217.6110.8-318.2247.367.9
Upgrade
Change in Inventory
-17.1510.85-7.41-11.94--
Upgrade
Change in Accounts Payable
72.8314.59-51.6626.05-25.746.55
Upgrade
Change in Unearned Revenue
136.6721.7332.134.78125.66-41.43
Upgrade
Change in Other Net Operating Assets
9.96-49.29-40.94-61.16-61.22-17.91
Upgrade
Operating Cash Flow
110.1114.28136.02-133.71272.1234.55
Upgrade
Operating Cash Flow Growth
-44.19%-89.50%--16.01%-
Upgrade
Capital Expenditures
-33.34-48.4-15.3-9.82-4.53-20.49
Upgrade
Sale of Property, Plant & Equipment
0.340.334.411.150.010.52
Upgrade
Sale (Purchase) of Intangibles
-10.1-0.89-5.78-2.27-8.8-7.4
Upgrade
Investment in Securities
-183.58-60.180.1-3.52-7.19-1.27
Upgrade
Other Investing Activities
29.0721.68-8.556.311.55-2.7
Upgrade
Investing Cash Flow
-197.62-87.46-25.12-8.15-18.96-31.34
Upgrade
Short-Term Debt Issued
--101.3235.8124.922.12
Upgrade
Long-Term Debt Issued
--36.66---
Upgrade
Total Debt Issued
155-137.9835.8124.922.12
Upgrade
Short-Term Debt Repaid
--63.8----
Upgrade
Long-Term Debt Repaid
--17.78-16.01-20.32-21.52-14.95
Upgrade
Total Debt Repaid
-46.05-81.57-16.01-20.32-21.52-14.95
Upgrade
Net Debt Issued (Repaid)
108.95-81.57121.9715.483.4-12.83
Upgrade
Issuance of Common Stock
0.021----
Upgrade
Common Dividends Paid
--7.57-101.91-33.98-115.45-85
Upgrade
Other Financing Activities
-0.77-5.38-0.26-0.4-0.13-0.51
Upgrade
Financing Cash Flow
108.19-93.5219.79-18.89-112.18-98.34
Upgrade
Foreign Exchange Rate Adjustments
-0.18-0.16-0.030.150.02-0.02
Upgrade
Net Cash Flow
20.51-166.87130.65-160.6140.98104.85
Upgrade
Free Cash Flow
76.77-34.13120.72-143.53267.57214.06
Upgrade
Free Cash Flow Growth
-49.86%---25.00%-
Upgrade
Free Cash Flow Margin
4.39%-2.02%7.36%-8.06%15.62%11.61%
Upgrade
Free Cash Flow Per Share
0.09-0.040.15-0.180.330.26
Upgrade
Cash Interest Paid
15.369.957.883.772.881.96
Upgrade
Cash Income Tax Paid
50.5529.525.532.8440.4450.72
Upgrade
Levered Free Cash Flow
45.73-41.287.5-156.56210.22158.25
Upgrade
Unlevered Free Cash Flow
55.33-34.9892.42-154.21212.02159.47
Upgrade
Change in Net Working Capital
37.27136.710.81273.11-89.64-59.88
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.