NR Instant Produce Public Company Limited
SET:NRF.BK
1.62 (THB) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| 20.11 | 62.527 | -76.123 | 42.747 | -19.469 | 30.382 | 38.485 | 188.051 | 57.364 | 37.148 | 160.691 | 71.724 | 27.703 | 33.134 | 37.284 | 60.393 | 28.31 | 25.641 | 7.498 | 16.98 | 15.771 | 8.137 | 21.2 | 18.14 |
Depreciation & Amortization
| 52.77 | 52.378 | 54.354 | 44.381 | 39.751 | 38.366 | 42.376 | 47.368 | 42.609 | 41.004 | 69.609 | 29.445 | 29.132 | 28.343 | 24.979 | 22.039 | 21.429 | 21.313 | 19.346 | 20.035 | 19.452 | 19.452 | 17.911 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -78.46 | 36.994 | 38.006 | -121.245 | -80.227 | 19.956 | -142.244 | -61.448 | -5.914 | -20.494 | -176.981 | 38.183 | 4.218 | -22.558 | -36.513 | -27.217 | -21.209 | -24.584 | 26.079 | 2.839 | -0.735 | -0.735 | 28.33 | 0 |
Accounts Receivables
| -26.579 | 5.464 | 57.454 | 87.816 | -60.88 | 36.902 | -51.357 | -80.718 | 35.53 | -13.808 | -99.9 | -51.889 | 14.686 | -8.725 | 22.321 | -28.341 | -18.152 | -2.592 | 10.258 | -13.818 | 6.579 | 6.579 | -8.25 | 0 |
Change In Inventory
| -57.453 | -10.307 | 73.505 | -72.35 | -50.735 | -37.758 | 28.112 | -21.152 | -8.064 | -22.157 | 31.869 | -19.78 | -10.577 | -8.309 | 25.158 | -58.758 | -7.264 | -25.316 | 10.304 | 11.673 | -7.275 | -7.275 | 36.477 | 0 |
Change In Accounts Payables
| 32.296 | 40.586 | -96.102 | -99.434 | 30.94 | 51.764 | -139.034 | 34.2 | -14.881 | 14.672 | -104.137 | 109.415 | -6.203 | -7.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -26.724 | 1.251 | 3.148 | -37.277 | 0.448 | -30.952 | 20.035 | 6.222 | -18.499 | 1.663 | -208.85 | 57.963 | 14.795 | -14.249 | -61.672 | 31.541 | -13.945 | 0.732 | 5.517 | 4.984 | -0.039 | -0.039 | 0.103 | 0 |
Other Non Cash Items
| 163.469 | 97.593 | 68.513 | -14.488 | 25.643 | 5.315 | 24.956 | -154.205 | -80.852 | -1.114 | -106.474 | -21.247 | -8.182 | -2.401 | 4.087 | -27.718 | 15.813 | -5.494 | 0.668 | -27.951 | 9.422 | 17.057 | -0.208 | -18.14 |
Operating Cash Flow
| 0.613 | 180.479 | 84.75 | -48.605 | -34.302 | 94.019 | -36.427 | 19.766 | 13.207 | 56.544 | -53.155 | 118.105 | 52.871 | 36.518 | 29.837 | 27.497 | 44.343 | 16.876 | 53.591 | 11.903 | 43.91 | 43.91 | 67.234 | 0 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 14.764 | -113.933 | -171.914 | -42.444 | -62.481 | -31.038 | -18.434 | -86.22 | -159.641 | -85.532 | -103.094 | -82.654 | -62.585 | -235.172 | 12.217 | -10.132 | -15.678 | -1.397 | -27.384 | -34.382 | -26.813 | -26.813 | -4.773 | 0 |
Acquisitions Net
| 0 | 42.763 | 25.653 | -169.62 | -19.126 | -17.486 | 2.938 | -69.947 | 0.81 | -37.5 | -55.925 | -38.025 | 0.167 | 0.005 | -181.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -31.317 | -55.878 | -84.221 | -58.147 | -4.264 | -3.759 | -374.424 | -163.262 | -20.184 | -14.557 | 0 | -99.27 | -81.118 | -1.386 | -62.289 | 0 | -4.588 | -31.193 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 31.317 | 40.878 | -350 | -3.286 | 358.613 | 0 | 3.293 | 21.082 | -0.81 | 0 | -0 | 83.075 | 1.366 | 4.893 | 5.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 6.805 | 26.377 | 319.672 | -11.649 | -29.735 | -127.511 | 15.326 | -28.399 | -28.06 | -120.46 | -79.83 | -35.885 | -11.53 | -171.647 | 17.582 | 0.012 | -197.645 | -0.003 | -6.409 | -20.67 | 0.579 | 0.579 | -3.465 | 0 |
Investing Cash Flow
| 52.886 | -18.915 | -260.81 | -285.146 | 243.007 | -179.794 | -371.301 | -326.746 | -207.885 | -258.049 | -238.85 | -172.759 | -155.233 | -408.205 | -208.193 | -10.12 | -217.911 | -32.59 | -33.793 | -55.052 | -26.234 | -26.234 | -8.238 | 0 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -56.256 | -1.916 | -43.159 | -717.551 | -14.321 | -69.427 | -39.667 | -12.161 | -10.404 | -9.842 | -9.804 | -0.998 | -1.078 | -64.038 | -978.418 | -23.133 | -0.452 | -65.667 | -61.73 | -61.726 | 0 | 0 | -33.918 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -26.82 | 0 | 42.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -0 | 0 | -42.528 | 0 | -0 | 0 | -58.122 | 0 | -0 | 0 | -6.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -10.126 | -26.221 | 101.65 | 358.842 | 314.232 | 156.011 | 697.453 | 248.483 | 323.289 | 63.6 | 105.344 | 293.925 | 98.097 | 446.522 | 1,299.886 | -29.646 | 216.906 | 12.876 | 77.601 | 116.117 | 7.006 | 7.006 | -50 | 0 |
Financing Cash Flow
| -66.382 | -12.541 | 31.671 | -358.709 | 299.911 | 86.584 | 657.786 | 236.322 | 312.885 | 53.758 | 95.54 | 292.927 | 97.019 | 382.484 | 321.468 | -52.779 | 216.454 | -52.791 | 15.871 | 54.391 | 7.006 | 7.006 | -83.918 | 0 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.02 | 0.004 | -0.037 | -0.014 | 0.188 | 0.237 | -0.496 | 0.127 | -0.038 | 0.074 | -0.17 | 0.033 | -13.087 | 13.187 | -0.147 | 0.138 | -1.087 | 1.098 | 0.192 | 0.886 | -0.32 | -0.32 | 0.093 | 0 |
Net Change In Cash
| -10.072 | 146.793 | -164.665 | -685.109 | 496.995 | -6.701 | 218.221 | -63.54 | 121.408 | -147.864 | -204.564 | 262.733 | 2.957 | 23.984 | 142.965 | -35.264 | 41.799 | -67.407 | 35.861 | 12.128 | 24.362 | 24.362 | -24.829 | 0 |
Cash At End Of Period
| 214.935 | 225.007 | 78.214 | 242.879 | 927.988 | 430.993 | 437.694 | 219.473 | 283.013 | 161.605 | 309.469 | 514.033 | 251.3 | 248.343 | 224.359 | 81.394 | 116.658 | 74.859 | 142.265 | 106.404 | 24.362 | 69.914 | 45.552 | 0 |