Sammakorn PCL (BKK:SAMCO)
Thailand
· Delayed Price · Currency is THB 0.660
-0.020 (-2.94%)
Mar 10, 2026, 10:14 AM ICT
Sammakorn 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 | -19.46 | -50.77 | 34.7 | 112.6 | 42.15 | Upgrade
|
| Depreciation & Amortization | 57.32 | 55.65 | 56.28 | 56.92 | 51.84 | Upgrade
|
| Other Amortization | - | - | - | - | 2.21 | Upgrade
|
| Loss (Gain) From Sale of Assets | -47.17 | 0.43 | -0.27 | 0.05 | -0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | -12.08 | -0.01 | 11.92 | 0 | -0.21 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -0.11 | -0.28 | -0.46 | Upgrade
|
| Provision & Write-off of Bad Debts | 17.24 | 4.65 | 4.24 | 4.8 | 2.66 | Upgrade
|
| Other Operating Activities | -96.51 | -59.59 | -110.45 | -75.71 | -81.22 | Upgrade
|
| Change in Accounts Receivable | -19.42 | -0.91 | -11.55 | 2.11 | 74.2 | Upgrade
|
| Change in Inventory | 629.75 | 279.46 | -143.83 | 249.91 | 257.07 | Upgrade
|
| Change in Accounts Payable | -22.76 | -114.18 | 66.23 | 54.55 | 27.9 | Upgrade
|
| Change in Other Net Operating Assets | -85.77 | -78.29 | -493.58 | -330.3 | -127.45 | Upgrade
|
| Operating Cash Flow | 401.13 | 36.45 | -586.42 | 74.65 | 248.67 | Upgrade
|
| Operating Cash Flow Growth | 1000.51% | - | - | -69.98% | - | Upgrade
|
| Capital Expenditures | -8.79 | -21.04 | -15.52 | -23.41 | -43.57 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.35 | 0.01 | 0.3 | - | 0.03 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.44 | -0.58 | -0.38 | -0.07 | -3.45 | Upgrade
|
| Sale (Purchase) of Real Estate | -28.73 | -3.71 | -9.4 | -26.35 | -17.17 | Upgrade
|
| Investment in Securities | - | - | 69.12 | 300.38 | -367.61 | Upgrade
|
| Other Investing Activities | 135.06 | 14.01 | -21.33 | -49.03 | -74.65 | Upgrade
|
| Investing Cash Flow | 95.45 | -11.32 | 22.79 | 201.52 | -506.43 | Upgrade
|
| Short-Term Debt Issued | 56.4 | 109.02 | 440.67 | - | 121.07 | Upgrade
|
| Long-Term Debt Issued | 300.98 | 661.39 | 938.15 | 497.84 | 657.21 | Upgrade
|
| Total Debt Issued | 357.39 | 770.41 | 1,379 | 497.84 | 778.28 | Upgrade
|
| Short-Term Debt Repaid | -5 | - | - | -148.32 | -451.08 | Upgrade
|
| Long-Term Debt Repaid | -847.33 | -811.9 | -786.21 | -605.59 | -70.92 | Upgrade
|
| Total Debt Repaid | -852.33 | -811.9 | -786.21 | -753.9 | -522 | Upgrade
|
| Net Debt Issued (Repaid) | -494.94 | -41.49 | 592.6 | -256.06 | 256.28 | Upgrade
|
| Common Dividends Paid | - | -19.25 | -64.18 | -25.67 | -19.25 | Upgrade
|
| Other Financing Activities | - | - | 0 | 35 | 0 | Upgrade
|
| Financing Cash Flow | -494.94 | -60.75 | 528.42 | -246.73 | 237.03 | Upgrade
|
| Net Cash Flow | 1.63 | -35.62 | -35.21 | 29.45 | -20.72 | Upgrade
|
| Free Cash Flow | 392.33 | 15.41 | -601.94 | 51.25 | 205.1 | Upgrade
|
| Free Cash Flow Growth | 2445.66% | - | - | -75.02% | - | Upgrade
|
| Free Cash Flow Margin | 25.12% | 0.97% | -30.05% | 2.13% | 14.23% | Upgrade
|
| Free Cash Flow Per Share | 0.60 | 0.02 | -0.94 | 0.08 | 0.32 | Upgrade
|
| Cash Interest Paid | 111.61 | 131.58 | 95.22 | 84.68 | 70 | Upgrade
|
| Cash Income Tax Paid | 26.92 | -17.03 | 46.59 | 24.85 | 18.59 | Upgrade
|
| Levered Free Cash Flow | 450.99 | -11.42 | -1,906 | -863.3 | 358.08 | Upgrade
|
| Unlevered Free Cash Flow | 483.66 | 19.39 | -1,894 | -841.43 | 376.83 | Upgrade
|
| Change in Working Capital | 501.8 | 86.09 | -582.73 | -23.72 | 231.72 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.