Thai Nippon Rubber Industry Public Co., Ltd. (BKK:TNR)
Thailand
· Delayed Price · Currency is THB 6.85
-0.15 (-2.14%)
Aug 15, 2025, 4:35 PM ICT
BKK:TNR 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 | Jun '25 Jun 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 | 2015 - 2019 |
| Net Income | 172.22 | 533.03 | 202.01 | 262.31 | -464.84 | 111.43 | Upgrade
|
| Depreciation & Amortization | 123.09 | 108.45 | 101.49 | 97.84 | 130.85 | 140.32 | Upgrade
|
| Other Amortization | 3.05 | 3.05 | 3.02 | 2.97 | 2.8 | 2.77 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.47 | 1.47 | 5.15 | -0.29 | -1.88 | 4.65 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -328 | - | 0.07 | 405.1 | 0.02 | Upgrade
|
| Provision & Write-off of Bad Debts | -30.1 | -0.54 | -3.62 | 13.72 | 280.65 | 60.18 | Upgrade
|
| Other Operating Activities | 34.31 | 109.1 | 14.98 | 26.81 | -71.31 | -1.73 | Upgrade
|
| Change in Accounts Receivable | -12.82 | -21.42 | -121.78 | -25.6 | -128.73 | -56.37 | Upgrade
|
| Change in Inventory | -19.03 | -10.09 | 61.33 | -40.64 | -84.33 | -34.08 | Upgrade
|
| Change in Accounts Payable | -14.67 | -7.67 | 19.38 | -49.2 | 13.6 | 58.93 | Upgrade
|
| Change in Other Net Operating Assets | -3.4 | -16.28 | 15.63 | -17.49 | -11.2 | -1.23 | Upgrade
|
| Operating Cash Flow | 254.12 | 371.12 | 297.59 | 270.48 | 70.7 | 284.89 | Upgrade
|
| Operating Cash Flow Growth | -24.04% | 24.71% | 10.02% | 282.58% | -75.18% | 160.63% | Upgrade
|
| Capital Expenditures | -157.04 | -163.53 | -76.58 | -145.68 | -79.74 | -61.53 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.63 | 0.73 | 13.55 | 1.07 | 3.77 | 1.23 | Upgrade
|
| Sale (Purchase) of Intangibles | -7.99 | -33.89 | -9.65 | -1.44 | -1.7 | -0.72 | Upgrade
|
| Other Investing Activities | 6.86 | 0.22 | 0.05 | -7.09 | -0.1 | -1.56 | Upgrade
|
| Investing Cash Flow | -157.54 | -196.47 | -72.62 | -153.14 | -77.77 | -62.58 | Upgrade
|
| Short-Term Debt Issued | - | 1,561 | 1,357 | 1,888 | 1,909 | 1,137 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 29.75 | - | - | Upgrade
|
| Total Debt Issued | 2,671 | 1,561 | 1,357 | 1,918 | 1,909 | 1,137 | Upgrade
|
| Short-Term Debt Repaid | - | -1,501 | -1,355 | -1,846 | -1,752 | -1,158 | Upgrade
|
| Long-Term Debt Repaid | - | -17.05 | -20.71 | -90.08 | -89.58 | -89.17 | Upgrade
|
| Total Debt Repaid | -2,182 | -1,518 | -1,375 | -1,936 | -1,842 | -1,247 | Upgrade
|
| Net Debt Issued (Repaid) | 489.37 | 43.3 | -18.11 | -17.83 | 67.02 | -110.27 | Upgrade
|
| Common Dividends Paid | -239.98 | -165 | -164.99 | -60 | -78 | -72 | Upgrade
|
| Other Financing Activities | -21.23 | -18.85 | -17.04 | -14.11 | -12.27 | -16.45 | Upgrade
|
| Financing Cash Flow | 228.16 | -140.55 | -200.14 | -91.93 | -23.25 | -198.71 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.83 | 1.26 | -0.19 | 0.08 | 0.58 | - | Upgrade
|
| Net Cash Flow | 330.57 | 35.36 | 24.64 | 25.49 | -29.73 | 23.6 | Upgrade
|
| Free Cash Flow | 97.09 | 207.58 | 221.02 | 124.81 | -9.04 | 223.36 | Upgrade
|
| Free Cash Flow Growth | -57.65% | -6.08% | 77.09% | - | - | 251.23% | Upgrade
|
| Free Cash Flow Margin | 4.86% | 9.88% | 11.29% | 6.29% | -0.55% | 12.73% | Upgrade
|
| Free Cash Flow Per Share | 0.32 | 0.69 | 0.74 | 0.42 | -0.03 | 0.74 | Upgrade
|
| Cash Interest Paid | 21.23 | 18.85 | 17.04 | 14.11 | 12.27 | 16.45 | Upgrade
|
| Cash Income Tax Paid | 13.17 | 26.81 | 27.43 | 34.28 | 11.26 | 13.97 | Upgrade
|
| Levered Free Cash Flow | 21.61 | 46.52 | 134 | 49.59 | -14.75 | 176.72 | Upgrade
|
| Unlevered Free Cash Flow | 33.78 | 57.75 | 145.5 | 58.34 | -7.02 | 187.05 | Upgrade
|
| Change in Working Capital | -49.93 | -55.45 | -25.44 | -132.94 | -210.66 | -32.75 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.