Thai Union Group PCL (BKK:TU)
Thailand
· Delayed Price · Currency is THB 11.00
+0.10 (0.92%)
At close: Mar 9, 2026
Thai Union Group 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 | 4,609 | 4,985 | -13,933 | 7,138 | 8,013 | Upgrade
|
| Depreciation & Amortization | 3,884 | 4,037 | 3,867 | 4,000 | 3,874 | Upgrade
|
| Other Amortization | 725.87 | 738.61 | 366.39 | 364.51 | 351.38 | Upgrade
|
| Loss (Gain) From Sale of Assets | 13.34 | 9.97 | 2,334 | 70.58 | 149.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 26.27 | 44.03 | 91.07 | -35.64 | 262.21 | Upgrade
|
| Loss (Gain) From Sale of Investments | 9.01 | -56.27 | 15,597 | -5.51 | -1,074 | Upgrade
|
| Loss (Gain) on Equity Investments | -861.73 | -770.6 | 540.15 | 1,030 | 269.06 | Upgrade
|
| Provision & Write-off of Bad Debts | 70.87 | 55.66 | 58.86 | 196.48 | 36.03 | Upgrade
|
| Other Operating Activities | 2,040 | 400.3 | 21,846 | 2,293 | 1,750 | Upgrade
|
| Change in Accounts Receivable | 1,272 | -1,064 | 1,567 | -1,616 | -2,336 | Upgrade
|
| Change in Inventory | -4,375 | 6,148 | 1,965 | -6,304 | -6,338 | Upgrade
|
| Change in Accounts Payable | - | - | -3,319 | 740.96 | 1,503 | Upgrade
|
| Change in Other Net Operating Assets | -2,822 | -2.32 | -206.31 | -372 | -168.17 | Upgrade
|
| Operating Cash Flow | 4,592 | 14,525 | 11,241 | 5,871 | 6,292 | Upgrade
|
| Operating Cash Flow Growth | -68.38% | 29.21% | 91.48% | -6.69% | -53.16% | Upgrade
|
| Capital Expenditures | -3,781 | -3,557 | -4,925 | -5,340 | -4,174 | Upgrade
|
| Sale of Property, Plant & Equipment | 125.47 | 54.23 | 182.44 | 301.28 | 443.39 | Upgrade
|
| Cash Acquisitions | -1.61 | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | 0.21 | - | Upgrade
|
| Investment in Securities | 2,030 | -3,646 | -2,115 | -604.63 | -4,617 | Upgrade
|
| Other Investing Activities | 708.81 | 587.38 | 278.53 | 228.57 | 243.85 | Upgrade
|
| Investing Cash Flow | -918.66 | -6,562 | -6,579 | -5,415 | -8,104 | Upgrade
|
| Short-Term Debt Issued | - | 8,668 | - | 56.93 | 45.95 | Upgrade
|
| Long-Term Debt Issued | 23,979 | - | 11,564 | 4,177 | 23,307 | Upgrade
|
| Total Debt Issued | 23,979 | 8,668 | 11,564 | 4,234 | 23,353 | Upgrade
|
| Short-Term Debt Repaid | -3,697 | -13.43 | -1,175 | -6.05 | -3,860 | Upgrade
|
| Long-Term Debt Repaid | -12,614 | -13,734 | -2,722 | -15,497 | -8,464 | Upgrade
|
| Total Debt Repaid | -16,311 | -13,748 | -3,897 | -15,503 | -12,323 | Upgrade
|
| Net Debt Issued (Repaid) | 7,668 | -5,080 | 7,668 | -11,269 | 11,029 | Upgrade
|
| Repurchase of Common Stock | -4,310 | -2,982 | -2,979 | - | - | Upgrade
|
| Common Dividends Paid | -2,795 | -2,690 | -3,685 | -4,490 | -4,247 | Upgrade
|
| Other Financing Activities | -3,890 | -3,102 | -3,409 | 18,501 | -2,200 | Upgrade
|
| Financing Cash Flow | -3,327 | -13,854 | -2,405 | 2,742 | 4,583 | Upgrade
|
| Foreign Exchange Rate Adjustments | -195.04 | -62.21 | -46.82 | -4.14 | 37.82 | Upgrade
|
| Net Cash Flow | 151.19 | -5,953 | 2,211 | 3,194 | 2,809 | Upgrade
|
| Free Cash Flow | 811.26 | 10,968 | 6,317 | 530.64 | 2,118 | Upgrade
|
| Free Cash Flow Growth | -92.60% | 73.64% | 1090.44% | -74.95% | -77.88% | Upgrade
|
| Free Cash Flow Margin | 0.61% | 7.92% | 4.64% | 0.34% | 1.50% | Upgrade
|
| Free Cash Flow Per Share | 0.20 | 2.54 | 1.40 | 0.11 | 0.46 | Upgrade
|
| Cash Interest Paid | 2,177 | 2,406 | 2,136 | 1,999 | 1,594 | Upgrade
|
| Cash Income Tax Paid | 708.82 | 682.69 | 806.61 | 959.78 | 883.44 | Upgrade
|
| Levered Free Cash Flow | -1,548 | 8,840 | 4,212 | -4,992 | -6,251 | Upgrade
|
| Unlevered Free Cash Flow | -606.69 | 9,801 | 5,492 | -3,825 | -5,223 | Upgrade
|
| Change in Working Capital | -5,926 | 5,082 | 6.74 | -7,551 | -7,339 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.