Pruksa Holding PCL (BKK:PSH)
Thailand
· Delayed Price · Currency is THB 4.700
-0.080 (-1.67%)
May 14, 2025, 3:43 PM ICT
Pruksa Holding 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 | 402.37 | 456.12 | 2,205 | 2,772 | 2,353 | 2,771 | Upgrade
|
| Depreciation & Amortization | 320.86 | 315.82 | 333.04 | 414.06 | 400.77 | 387.62 | Upgrade
|
| Other Amortization | 113 | 113 | 112 | 98 | 64 | 67 | Upgrade
|
| Loss (Gain) From Sale of Assets | -116.71 | -150.75 | -886.14 | 30.92 | -45.61 | 12.68 | Upgrade
|
| Loss (Gain) From Sale of Investments | -108.95 | -166.79 | -2.1 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 124.44 | 80.71 | -12.31 | -29.24 | -109.6 | - | Upgrade
|
| Other Operating Activities | 575.98 | 646.26 | 447.56 | 409.5 | 604.2 | 316.38 | Upgrade
|
| Change in Accounts Receivable | -266.32 | -351.61 | 72.19 | -178.71 | -36.78 | - | Upgrade
|
| Change in Inventory | 1,796 | 1,680 | 6,468 | 8,421 | 8,910 | 9,419 | Upgrade
|
| Change in Accounts Payable | 26.91 | -454.54 | -726.71 | 570.75 | 72.37 | -913.95 | Upgrade
|
| Change in Unearned Revenue | -157.91 | -134.76 | -923.43 | -974.29 | -31.45 | -425.2 | Upgrade
|
| Change in Other Net Operating Assets | -1,165 | 409.23 | -649.52 | 808.7 | -305.71 | -1,058 | Upgrade
|
| Operating Cash Flow | 1,544 | 2,443 | 6,438 | 12,343 | 11,875 | 10,577 | Upgrade
|
| Operating Cash Flow Growth | -62.83% | -62.06% | -47.84% | 3.94% | 12.28% | 521.19% | Upgrade
|
| Capital Expenditures | -1,024 | -614.79 | -284.83 | -253.87 | -809.56 | -1,131 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.42 | 5.53 | 2,349 | 4.6 | 15.51 | 9.06 | Upgrade
|
| Cash Acquisitions | - | - | - | 299.77 | - | - | Upgrade
|
| Divestitures | - | - | 239.46 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -44.8 | -53.96 | -110.19 | -144.05 | -245.93 | -136.4 | Upgrade
|
| Investment in Securities | 2,952 | -4.37 | -7,318 | -3,457 | -617.18 | - | Upgrade
|
| Other Investing Activities | -32.93 | -275.64 | -53.99 | -169.51 | - | - | Upgrade
|
| Investing Cash Flow | 2,421 | -490.28 | -5,960 | -3,667 | -1,117 | -1,159 | Upgrade
|
| Short-Term Debt Issued | - | 2,644 | 3,491 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 6,592 | 2,862 | 5,002 | 5,000 | 5,557 | Upgrade
|
| Total Debt Issued | 7,979 | 9,235 | 6,353 | 5,002 | 5,000 | 5,557 | Upgrade
|
| Short-Term Debt Repaid | - | -10 | - | -1.38 | -1,496 | -4,500 | Upgrade
|
| Long-Term Debt Repaid | - | -9,794 | -4,281 | -10,474 | -9,536 | -7,351 | Upgrade
|
| Total Debt Repaid | -11,194 | -9,804 | -4,281 | -10,475 | -11,031 | -11,851 | Upgrade
|
| Net Debt Issued (Repaid) | -3,215 | -568.45 | 2,072 | -5,473 | -6,031 | -6,294 | Upgrade
|
| Common Dividends Paid | -1,751 | -1,751 | -2,101 | -2,101 | -2,101 | -2,758 | Upgrade
|
| Other Financing Activities | -873.42 | -866.04 | -449.77 | -545.55 | -647.4 | -804.55 | Upgrade
|
| Financing Cash Flow | -5,839 | -3,185 | -478.55 | -8,120 | -8,780 | -9,856 | Upgrade
|
| Foreign Exchange Rate Adjustments | -341.94 | -284.44 | 93.15 | -27.2 | 32.64 | - | Upgrade
|
| Net Cash Flow | -2,217 | -1,517 | 92.4 | 529.4 | 2,011 | -437.76 | Upgrade
|
| Free Cash Flow | 520.04 | 1,828 | 6,153 | 12,090 | 11,066 | 9,445 | Upgrade
|
| Free Cash Flow Growth | -86.28% | -70.30% | -49.10% | 9.25% | 17.15% | 1058.59% | Upgrade
|
| Free Cash Flow Margin | 2.71% | 9.28% | 25.45% | 42.57% | 38.92% | 32.00% | Upgrade
|
| Free Cash Flow Per Share | 0.26 | 0.83 | 2.81 | 5.52 | 5.05 | 4.32 | Upgrade
|
| Cash Interest Paid | 771.67 | 771.67 | 378.68 | 502.8 | 604.66 | 752.31 | Upgrade
|
| Cash Income Tax Paid | 321.46 | 321.46 | 917.52 | 800.26 | 768.18 | 1,111 | Upgrade
|
| Levered Free Cash Flow | -779.56 | 2,165 | 5,339 | 10,836 | 11,659 | 8,255 | Upgrade
|
| Unlevered Free Cash Flow | -323.79 | 2,646 | 5,758 | 11,103 | 12,002 | 8,577 | Upgrade
|
| Change in Net Working Capital | -128.96 | -2,635 | -4,701 | -8,637 | -10,375 | -6,765 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.