T.R.V. Rubber Products PCL (BKK:TRV)
Thailand · Delayed Price · Currency is THB 1.550
0.00 (0.00%)
At close: Jan 29, 2026
BKK:TRV 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Net Income | 1.42 | 11.08 | 10.77 | 50.65 | 24.15 | 21.2 |
Depreciation & Amortization | 12.42 | 12.58 | 12.38 | 11.93 | 10.93 | 10.05 |
Other Amortization | - | - | - | 0.39 | 0.34 | 0.32 |
Loss (Gain) From Sale of Assets | -0.6 | - | - | -44.88 | -0.75 | - |
Asset Writedown & Restructuring Costs | 0.19 | 0.25 | 0.39 | 0 | 0.1 | 0.25 |
Provision & Write-off of Bad Debts | 1.21 | 0.76 | - | - | - | - |
Other Operating Activities | 0.82 | -1.76 | -6.8 | 7.28 | 1.74 | 0.44 |
Change in Accounts Receivable | 66.84 | 101.07 | -156.11 | 12.65 | 3.45 | -4.23 |
Change in Inventory | -1.02 | 0.23 | 2.04 | 1.72 | -3.63 | 1.03 |
Change in Accounts Payable | -0.35 | -1.39 | -0.8 | -10.67 | -2.76 | 10.54 |
Change in Unearned Revenue | -1.11 | 3.87 | - | - | - | - |
Change in Other Net Operating Assets | 5.26 | 8.74 | -17.02 | 0.14 | -1 | 0.7 |
Operating Cash Flow | 85.06 | 135.43 | -155.15 | 29.21 | 32.58 | 40.31 |
Operating Cash Flow Growth | -34.98% | - | - | -10.33% | -19.17% | 70.97% |
Capital Expenditures | -0.37 | -0.8 | -2.53 | -5.43 | -2.89 | -13.3 |
Sale of Property, Plant & Equipment | 0.6 | - | - | 0.87 | 0.75 | - |
Sale (Purchase) of Intangibles | - | -0.01 | -0.07 | -0.24 | -0.46 | -0.33 |
Sale (Purchase) of Real Estate | - | - | - | 93.13 | - | - |
Other Investing Activities | - | 10.13 | -20 | - | - | -1 |
Investing Cash Flow | 0.23 | 9.32 | -22.6 | 88.33 | -2.61 | -14.35 |
Short-Term Debt Issued | - | 100 | - | - | - | 2.04 |
Long-Term Debt Issued | - | - | - | - | - | 34 |
Total Debt Issued | - | 100 | - | - | - | 36.04 |
Short-Term Debt Repaid | - | -100 | - | - | -2.04 | - |
Long-Term Debt Repaid | - | -9.02 | -9.51 | -11.3 | -17.97 | -21.44 |
Total Debt Repaid | -5.04 | -109.02 | -9.51 | -11.3 | -20.01 | -21.44 |
Net Debt Issued (Repaid) | -5.04 | -9.02 | -9.51 | -11.3 | -20.01 | 14.6 |
Issuance of Common Stock | - | - | 120 | - | 125.5 | - |
Common Dividends Paid | - | - | - | -35.67 | -21.88 | -43.65 |
Other Financing Activities | - | - | - | 0 | -6.4 | -0.3 |
Financing Cash Flow | -5.04 | -9.02 | 110.49 | -46.97 | 77.2 | -29.35 |
Net Cash Flow | 80.25 | 135.72 | -67.26 | 70.58 | 107.18 | -3.4 |
Free Cash Flow | 84.7 | 134.63 | -157.69 | 23.78 | 29.69 | 27.01 |
Free Cash Flow Growth | -34.57% | - | - | -19.89% | 9.93% | 95.44% |
Free Cash Flow Margin | 36.85% | 27.18% | -94.43% | 13.70% | 16.72% | 16.94% |
Free Cash Flow Per Share | 0.33 | 0.56 | -0.69 | 0.11 | 0.18 | 0.17 |
Cash Interest Paid | 0.23 | 1.99 | 1.21 | 1.41 | 1.8 | 1.32 |
Cash Income Tax Paid | 1.21 | 6.04 | 10.85 | 7 | 5.46 | 5.6 |
Levered Free Cash Flow | 84.77 | 149.73 | -180.97 | 28.09 | 15.62 | 17.11 |
Unlevered Free Cash Flow | 84.93 | 151.02 | -180.17 | 29 | 16.8 | 17.92 |
Change in Working Capital | 69.61 | 112.51 | -171.88 | 3.84 | -3.94 | 8.05 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.