Thai Solar Energy PCL (BKK: TSE)
Thailand
· Delayed Price · Currency is THB 0.890
-0.010 (-1.11%)
Dec 20, 2024, 4:36 PM ICT
Thai Solar Energy PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -3,232 | -2,981 | 723.77 | 492.71 | 421.43 | 774.58 | Upgrade
|
| Depreciation & Amortization | 511.04 | 687.83 | 332.68 | 428.35 | 421.01 | 339.24 | Upgrade
|
| Other Amortization | 2.48 | 2.48 | 2.64 | 2.21 | 2.43 | 2.22 | Upgrade
|
| Loss (Gain) on Sale of Assets | 1,786 | 1,828 | -234.44 | -104.41 | 2.7 | 0.55 | Upgrade
|
| Loss (Gain) on Sale of Investments | -0.27 | -0.03 | -0.01 | - | -0.22 | -1.47 | Upgrade
|
| Loss (Gain) on Equity Investments | -266.06 | -623.12 | -647.7 | -642.92 | -643.33 | -659.52 | Upgrade
|
| Asset Writedown | 14.81 | 16.3 | 4.16 | 161.48 | 23.75 | 14.05 | Upgrade
|
| Change in Accounts Receivable | 796.29 | 48.84 | -70.96 | 24.02 | 8.58 | 101.71 | Upgrade
|
| Change in Inventory | 3.51 | -4 | -4.89 | -3.5 | 1.22 | -9.58 | Upgrade
|
| Change in Accounts Payable | -197.84 | 25.07 | -12.83 | 3.01 | -169.39 | - | Upgrade
|
| Change in Other Net Operating Assets | 12.69 | 202.35 | -482.11 | -139.6 | -53.13 | 14.48 | Upgrade
|
| Other Operating Activities | 3,017 | 2,570 | 304.37 | 290.57 | 549.7 | 116.82 | Upgrade
|
| Net Cash from Discontinued Operations | -2,078 | -1,939 | -71.52 | - | - | - | Upgrade
|
| Operating Cash Flow | 1,406 | 868.98 | -156.83 | 519.53 | 565.65 | 693.08 | Upgrade
|
| Operating Cash Flow Growth | 318.31% | - | - | -8.15% | -18.39% | - | Upgrade
|
| Capital Expenditures | -674 | -1,901 | -3,002 | -1,768 | -2,659 | -434.44 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.09 | 5.02 | - | - | - | 0.42 | Upgrade
|
| Cash Acquisitions | -0.04 | - | -493.39 | - | -123.16 | -745.03 | Upgrade
|
| Divestitures | 2,659 | 2,659 | 530.87 | 351.19 | 69.31 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.91 | -3.09 | -2.11 | -0.85 | -0.35 | -2.09 | Upgrade
|
| Investment in Securities | -170 | - | -2 | - | 220.87 | -219.18 | Upgrade
|
| Other Investing Activities | 404.92 | 665.61 | 658.58 | 548.08 | 570.9 | 634.92 | Upgrade
|
| Investing Cash Flow | 2,219 | 1,426 | -2,310 | -869.95 | -1,921 | -765.4 | Upgrade
|
| Short-Term Debt Issued | - | 1,460 | 3,207 | 60 | 1,330 | 150 | Upgrade
|
| Long-Term Debt Issued | - | 3,283 | 4,799 | 1,557 | 4,252 | 3,254 | Upgrade
|
| Total Debt Issued | 480.38 | 4,742 | 8,006 | 1,617 | 5,582 | 3,404 | Upgrade
|
| Short-Term Debt Repaid | - | -2,024 | -2,730 | -80 | -1,180 | -150 | Upgrade
|
| Long-Term Debt Repaid | - | -2,964 | -2,928 | -700.14 | -2,165 | -2,999 | Upgrade
|
| Total Debt Repaid | -3,916 | -4,989 | -5,657 | -780.14 | -3,345 | -3,149 | Upgrade
|
| Net Debt Issued (Repaid) | -3,435 | -246.38 | 2,348 | 837.35 | 2,237 | 255.64 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 529.92 | Upgrade
|
| Common Dividends Paid | -105.89 | -190.59 | -74.12 | -190.59 | -254.13 | -104.81 | Upgrade
|
| Other Financing Activities | -489.47 | -334.33 | -313.3 | -329.04 | -325.51 | -460.33 | Upgrade
|
| Financing Cash Flow | -4,033 | -771.3 | 1,961 | 317.72 | 1,658 | 220.41 | Upgrade
|
| Foreign Exchange Rate Adjustments | 58.26 | 58.77 | 17.35 | -1.48 | -62.26 | -65.51 | Upgrade
|
| Net Cash Flow | -350.3 | 1,582 | -488.43 | -34.18 | 239.65 | 82.57 | Upgrade
|
| Free Cash Flow | 731.66 | -1,032 | -3,159 | -1,249 | -2,093 | 258.64 | Upgrade
|
| Free Cash Flow Margin | 58.96% | -81.84% | -240.52% | -81.94% | -136.78% | 19.17% | Upgrade
|
| Free Cash Flow Per Share | 0.32 | -0.49 | -1.49 | -0.59 | -0.99 | 0.13 | Upgrade
|
| Cash Interest Paid | 493.24 | 323.85 | 295.9 | 328.51 | 323.14 | 272.13 | Upgrade
|
| Cash Income Tax Paid | 9.22 | 5.2 | 16.34 | 11.44 | 6.88 | 3.32 | Upgrade
|
| Levered Free Cash Flow | -295.4 | -1,781 | -3,215 | -1,741 | -2,209 | 14.55 | Upgrade
|
| Unlevered Free Cash Flow | -127.07 | -1,558 | -3,016 | -1,536 | -2,005 | 93.92 | Upgrade
|
| Change in Net Working Capital | -556.1 | -263.99 | 480.7 | 260.08 | -101.92 | -60.76 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.