Thaire Life Assurance PCL (BKK:THREL)

Thaire Life Assurance PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-76.57	-578.6	62.11	153.1	98.5
Depreciation & Amortization	6.87	6.32	6.92	-	7.13
Other Amortization	7.86	5.16	5.17	-	-
Other Operating Activities	66.86	622.09	-96.04	-104.32	117.33
Operating Cash Flow	5.01	54.97	-21.84	48.78	222.96
Operating Cash Flow Growth	-90.88%	-	-	-78.12%	152.36%
Capital Expenditures	-3.79	-12.18	-1.22	-1.01	-10.35
Sale of Property, Plant & Equipment	-	38.17	2.5	-	0
Purchase / Sale of Intangible Assets	-3.1	-10.24	-6.07	-1.11	-13.1
Investing Cash Flow	-6.89	15.75	-4.79	-2.11	-23.44
Total Debt Repaid	-4.51	-3.57	-0.38	-0.79	-0.79
Net Debt Issued (Repaid)	-4.51	-3.57	-0.38	-0.79	-0.79
Issuance of Common Stock	-	0.01	-	-	-
Common Dividends Paid	-	-42.7	-42	-120	-84
Financing Cash Flow	-4.51	-46.26	-42.38	-120.79	-84.79
Miscellaneous Cash Flow Adjustments	0	-0.01	0.05	0.05	-0.06
Net Cash Flow	-6.38	24.44	-68.96	-74.07	114.66
Free Cash Flow	1.23	42.79	-23.06	47.78	212.61
Free Cash Flow Growth	-97.13%	-	-	-77.53%	143.61%
Free Cash Flow Margin	0.05%	1.59%	-0.68%	1.60%	7.61%
Free Cash Flow Per Share	0.00	0.07	-0.04	0.08	0.34
Cash Income Tax Paid	-1.35	0.79	16.57	8.9	30.8
Levered Free Cash Flow	127.35	-1,216	10.94	48.79	489.42
Unlevered Free Cash Flow	127.61	-1,215	11.01	48.81	489.47

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.