HNX:BNA Cash Flow Statement

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023
Period Ending	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024
Net Income	53,076	43,791
Depreciation & Amortization	17,353	16,188
Loss (Gain) From Sale of Assets	-4,465	-1,269
Other Operating Activities	4,581	-1,654
Change in Accounts Receivable	-213,852	-124,727
Change in Inventory	6,732	-34,418
Change in Accounts Payable	30,428	94,156
Change in Other Net Operating Assets	-5,229	830.92
Operating Cash Flow	-111,375	-7,101
Capital Expenditures	-194,735	-26,182
Investment in Securities	-80,014	-4,522
Other Investing Activities	2,310	1,269
Investing Cash Flow	-283,346	-30,073
Long-Term Debt Issued	1,860,189	1,210,700
Long-Term Debt Repaid	-1,458,025	-1,112,961
Net Debt Issued (Repaid)	402,164	97,738
Financing Cash Flow	402,164	97,738
Foreign Exchange Rate Adjustments	26.16	0.17
Net Cash Flow	7,469	60,564
Free Cash Flow	-306,110	-33,283
Free Cash Flow Margin	-17.73%	-2.32%
Free Cash Flow Per Share	-12006.01	-1065.06
Cash Interest Paid	38,305	33,124
Cash Income Tax Paid	13,377	16,003
Levered Free Cash Flow	-341,232	-
Unlevered Free Cash Flow	-317,291	-
Change in Net Working Capital	205,068	-

Source: S&P Capital IQ. Standard template. Financial Sources.