Thai Nam Plastic PCL (BKK:TNPC)
Thailand
· Delayed Price · Currency is THB 0.8500
-0.0100 (-1.16%)
May 30, 2025, 4:39 PM ICT
Thai Nam Plastic 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | -148.21 | -135.89 | 29.98 | -6.23 | 86.35 | 2.32 | Upgrade
|
| Depreciation & Amortization | 52.57 | 52.98 | 51.99 | 54.21 | 54.18 | 52.02 | Upgrade
|
| Other Amortization | 1.4 | 1.12 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.82 | 0.92 | -1.78 | 1.98 | 1.73 | 0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | -0.14 | -2.69 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.73 | -0.42 | 1.73 | -2.08 | 2.16 | -2.68 | Upgrade
|
| Other Operating Activities | 47.93 | 44.11 | 72.76 | -1.98 | 19.65 | 23.15 | Upgrade
|
| Change in Accounts Receivable | 20.89 | 41.61 | 71.38 | -101.39 | -77.79 | -19.44 | Upgrade
|
| Change in Inventory | 121.19 | 82.75 | -107.1 | -92.64 | -123.18 | 29.53 | Upgrade
|
| Change in Accounts Payable | -5.13 | -21.81 | -25.34 | 119.63 | 35.07 | 12.5 | Upgrade
|
| Change in Other Net Operating Assets | -7.05 | -3.89 | -1.41 | -15.4 | -14.23 | -14.66 | Upgrade
|
| Operating Cash Flow | 83.68 | 61.48 | 92.08 | -46.59 | -16.06 | 82.75 | Upgrade
|
| Operating Cash Flow Growth | 63.94% | -33.23% | - | - | - | -40.60% | Upgrade
|
| Capital Expenditures | -40.68 | -42.69 | -24.27 | -34.91 | -16.33 | -17.53 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.73 | 2.01 | 3.24 | 2.69 | 0.58 | 1.02 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.32 | -2.32 | -2.5 | - | - | - | Upgrade
|
| Other Investing Activities | - | - | -0.59 | - | - | - | Upgrade
|
| Investing Cash Flow | -41.27 | -42.99 | -24.12 | -32.22 | -15.74 | -16.52 | Upgrade
|
| Short-Term Debt Issued | - | 54.89 | 17.85 | 1.24 | 41.15 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 117 | - | 10 | Upgrade
|
| Total Debt Issued | 40 | 54.89 | 17.85 | 118.24 | 41.15 | 10 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -42.03 | Upgrade
|
| Long-Term Debt Repaid | - | -50.64 | -38.03 | -12.09 | -4.18 | -1.15 | Upgrade
|
| Total Debt Repaid | -55.4 | -50.64 | -38.03 | -12.09 | -4.18 | -43.18 | Upgrade
|
| Net Debt Issued (Repaid) | -15.4 | 4.26 | -20.18 | 106.16 | 36.98 | -33.18 | Upgrade
|
| Common Dividends Paid | -6.06 | -6.05 | -6.71 | -15.82 | -3.81 | -0.01 | Upgrade
|
| Other Financing Activities | -23.31 | -23.85 | -22.74 | -16.69 | -15.48 | -15.86 | Upgrade
|
| Financing Cash Flow | -44.77 | -25.64 | -49.64 | 73.65 | 17.69 | -49.05 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.79 | -0.19 | -0.83 | -0.06 | 0.13 | 1.14 | Upgrade
|
| Net Cash Flow | -4.15 | -7.34 | 17.5 | -5.21 | -13.98 | 18.33 | Upgrade
|
| Free Cash Flow | 42.99 | 18.79 | 67.81 | -81.5 | -32.39 | 65.22 | Upgrade
|
| Free Cash Flow Growth | 109.45% | -72.29% | - | - | - | -23.52% | Upgrade
|
| Free Cash Flow Margin | 3.19% | 1.38% | 4.23% | -5.74% | -3.05% | 8.86% | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.06 | 0.20 | -0.24 | -0.10 | 0.19 | Upgrade
|
| Cash Interest Paid | 23.31 | 23.85 | 22.74 | 16.69 | 15.48 | 15.86 | Upgrade
|
| Cash Income Tax Paid | - | -3.25 | 11.27 | 16.35 | 0.71 | 0.71 | Upgrade
|
| Levered Free Cash Flow | 62.92 | 50.98 | 39.95 | -96.37 | -60.37 | 70.19 | Upgrade
|
| Unlevered Free Cash Flow | 77.48 | 65.85 | 54.18 | -85.91 | -50.69 | 80.07 | Upgrade
|
| Change in Net Working Capital | -142.82 | -128.2 | 29.93 | 123.24 | 149.99 | -35.25 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.