Pre-Built PCL (BKK:PREB)
Thailand
· Delayed Price · Currency is THB 3.980
+0.080 (2.05%)
Mar 10, 2026, 11:05 AM ICT
Pre-Built PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 194.4 | 132.7 | 169.37 | 354.93 | 241.62 | Upgrade
|
| Depreciation & Amortization | 75.77 | 72.88 | 73.12 | 82.19 | 96.68 | Upgrade
|
| Other Amortization | 1.62 | 2.05 | - | 2.15 | 1.82 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.43 | -186.3 | -0.02 | 2.65 | 2.68 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.75 | 2.71 | 0.76 | 0.09 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -10.88 | 10.26 | -4.86 | -0.14 | -1.95 | Upgrade
|
| Loss (Gain) on Equity Investments | 28.62 | -30.41 | -27.97 | -13.48 | -14.94 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.79 | 17.11 | 22.2 | 9 | 24.97 | Upgrade
|
| Other Operating Activities | 132.45 | -6.01 | 41.47 | -18 | 110.49 | Upgrade
|
| Change in Accounts Receivable | -47.26 | 146.34 | -182.98 | -349.87 | -306.91 | Upgrade
|
| Change in Inventory | 193.19 | 240.46 | -193.58 | -225.38 | -225.62 | Upgrade
|
| Change in Accounts Payable | 189.22 | -79.01 | -62.73 | 69.86 | 173.61 | Upgrade
|
| Change in Unearned Revenue | 242.42 | 193.7 | 129.84 | -558.28 | 144.01 | Upgrade
|
| Change in Income Taxes | - | - | - | 0.11 | 0.07 | Upgrade
|
| Change in Other Net Operating Assets | -206.87 | -153.31 | 50.97 | 303.12 | 286.06 | Upgrade
|
| Operating Cash Flow | 797.79 | 363.18 | 15.59 | -341.05 | 532.58 | Upgrade
|
| Operating Cash Flow Growth | 119.67% | 2229.79% | - | - | 31.34% | Upgrade
|
| Capital Expenditures | -17.41 | -28.71 | -23.33 | -42.81 | -23.92 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.78 | 2.08 | 0.38 | 0.4 | 0.19 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.29 | -1.88 | -1.85 | -1.29 | -1.55 | Upgrade
|
| Sale (Purchase) of Real Estate | - | 1,238 | - | - | - | Upgrade
|
| Investment in Securities | -194.46 | -526.73 | -49.75 | 26.16 | -62.56 | Upgrade
|
| Other Investing Activities | -67.71 | -86.69 | 5.26 | 30.13 | -111.28 | Upgrade
|
| Investing Cash Flow | -280.1 | 595.6 | -69.3 | 12.6 | -199.12 | Upgrade
|
| Short-Term Debt Issued | 210 | 175.28 | 200 | 218.66 | - | Upgrade
|
| Long-Term Debt Issued | 647.09 | 64.1 | 992.87 | 437.2 | 126.91 | Upgrade
|
| Total Debt Issued | 857.09 | 239.38 | 1,193 | 655.86 | 126.91 | Upgrade
|
| Short-Term Debt Repaid | -215.28 | -170 | -318.65 | -120 | - | Upgrade
|
| Long-Term Debt Repaid | -874.04 | -1,010 | -398.31 | -246.95 | -365.48 | Upgrade
|
| Total Debt Repaid | -1,089 | -1,180 | -716.96 | -366.95 | -365.48 | Upgrade
|
| Net Debt Issued (Repaid) | -232.24 | -940.4 | 475.91 | 288.9 | -238.57 | Upgrade
|
| Common Dividends Paid | -61.74 | -123.47 | -154.26 | -123.47 | -123.47 | Upgrade
|
| Other Financing Activities | -66.37 | -91.51 | -98.69 | -57.61 | -51.25 | Upgrade
|
| Financing Cash Flow | -360.34 | -1,155 | 222.96 | 107.82 | -413.29 | Upgrade
|
| Net Cash Flow | 157.36 | -196.6 | 169.25 | -220.63 | -79.83 | Upgrade
|
| Free Cash Flow | 780.38 | 334.47 | -7.74 | -383.86 | 508.66 | Upgrade
|
| Free Cash Flow Growth | 133.32% | - | - | - | 36.97% | Upgrade
|
| Free Cash Flow Margin | 14.64% | 6.55% | -0.16% | -6.65% | 11.14% | Upgrade
|
| Free Cash Flow Per Share | 2.53 | 1.08 | -0.03 | -1.24 | 1.65 | Upgrade
|
| Cash Interest Paid | 66.38 | 91.54 | 98.85 | 57.71 | 51.25 | Upgrade
|
| Cash Income Tax Paid | -40.08 | 110.14 | 60.9 | 135.61 | 34.31 | Upgrade
|
| Levered Free Cash Flow | 742.23 | 99.4 | -225.77 | -663.24 | -3.99 | Upgrade
|
| Unlevered Free Cash Flow | 775.83 | 127.07 | -188.88 | -642 | 26.72 | Upgrade
|
| Change in Working Capital | 370.71 | 348.18 | -258.49 | -760.44 | 71.2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.