Super Energy Corporation PCL (BKK:SUPER)
Thailand
· Delayed Price · Currency is THB 0.100
-0.010 (-10.00%)
Mar 10, 2026, 10:58 AM ICT
BKK:SUPER 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 | 143.3 | 1,363 | -8.32 | 665.32 | 2,407 | Upgrade
|
| Depreciation & Amortization | 2,957 | 3,336 | 3,526 | 3,381 | 3,169 | Upgrade
|
| Other Amortization | - | 1.81 | 5.3 | 6.27 | 4.9 | Upgrade
|
| Loss (Gain) on Sale of Assets | -1,554 | -2,255 | -0.23 | -2.24 | -7.18 | Upgrade
|
| Loss (Gain) on Sale of Investments | - | -217.15 | 3.42 | 10.64 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -55.74 | -81.04 | -71.63 | -71.09 | -76.21 | Upgrade
|
| Asset Writedown | 327.1 | 145.35 | -33.18 | 55.48 | 178.78 | Upgrade
|
| Change in Accounts Receivable | -1,238 | -496.68 | -691.89 | -458.54 | -747.98 | Upgrade
|
| Change in Inventory | 1.93 | -46.94 | 17.76 | -12.41 | 24.4 | Upgrade
|
| Change in Accounts Payable | 78.69 | 129.75 | 42.4 | -533.78 | 791.8 | Upgrade
|
| Change in Other Net Operating Assets | 231.48 | 164.15 | 506.11 | -804.73 | 454.74 | Upgrade
|
| Other Operating Activities | 3,340 | 3,716 | 3,398 | 1,803 | 2,504 | Upgrade
|
| Operating Cash Flow | 4,582 | 6,056 | 6,745 | 4,075 | 8,704 | Upgrade
|
| Operating Cash Flow Growth | -24.35% | -10.21% | 65.54% | -53.19% | -11.38% | Upgrade
|
| Capital Expenditures | -2,331 | -3,199 | -2,619 | -7,415 | -13,155 | Upgrade
|
| Sale of Property, Plant & Equipment | 10.65 | 0.24 | 1.16 | 39.44 | 12.42 | Upgrade
|
| Cash Acquisitions | - | - | -950.97 | -5.48 | -2,264 | Upgrade
|
| Divestitures | 3,630 | 5,133 | 4.93 | 56.69 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.11 | -11 | -105.06 | -72.58 | -72.92 | Upgrade
|
| Investment in Securities | 555.79 | 28.94 | 4.12 | -586.89 | 4.58 | Upgrade
|
| Other Investing Activities | 35.44 | 101.99 | 103.69 | 169.1 | 86.61 | Upgrade
|
| Investing Cash Flow | 1,907 | 2,099 | -3,566 | -7,898 | -15,233 | Upgrade
|
| Short-Term Debt Issued | 3,069 | 3,331 | 1,239 | 2,071 | 11,725 | Upgrade
|
| Long-Term Debt Issued | 2,730 | 1,478 | 4,861 | 10,894 | 4,555 | Upgrade
|
| Total Debt Issued | 5,800 | 4,809 | 6,101 | 12,964 | 16,280 | Upgrade
|
| Short-Term Debt Repaid | -636.08 | -614.7 | -3,224 | -624.7 | -3,537 | Upgrade
|
| Long-Term Debt Repaid | -9,445 | -8,490 | -5,243 | -5,277 | -3,693 | Upgrade
|
| Total Debt Repaid | -10,081 | -9,104 | -8,467 | -5,902 | -7,229 | Upgrade
|
| Net Debt Issued (Repaid) | -4,282 | -4,295 | -2,366 | 7,062 | 9,051 | Upgrade
|
| Common Dividends Paid | - | - | - | -164.09 | -164.09 | Upgrade
|
| Other Financing Activities | -3,031 | -3,569 | -1,912 | -2,922 | -1,974 | Upgrade
|
| Financing Cash Flow | -7,313 | -7,865 | -4,278 | 3,976 | 6,912 | Upgrade
|
| Net Cash Flow | -824.03 | 290.35 | -1,099 | 153.07 | 383.8 | Upgrade
|
| Free Cash Flow | 2,250 | 2,857 | 4,126 | -3,341 | -4,451 | Upgrade
|
| Free Cash Flow Growth | -21.24% | -30.74% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 27.86% | 30.58% | 42.03% | -35.69% | -52.18% | Upgrade
|
| Free Cash Flow Per Share | 0.08 | 0.10 | 0.15 | -0.12 | -0.16 | Upgrade
|
| Cash Interest Paid | - | 3,485 | 3,563 | 2,812 | 1,963 | Upgrade
|
| Cash Income Tax Paid | - | 79.15 | 57.14 | 97.05 | 101.33 | Upgrade
|
| Levered Free Cash Flow | -954.6 | -1,476 | 471.87 | -6,607 | -14,004 | Upgrade
|
| Unlevered Free Cash Flow | 900.62 | 626.6 | 2,680 | -4,972 | -12,839 | Upgrade
|
| Change in Working Capital | -926.14 | -249.72 | -125.61 | -1,809 | 522.97 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.