HNX:DAE Cash Flow Statement

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	2,693	3,165	3,189	2,868	4,956
Depreciation & Amortization	393.81	626	-	-	-
Other Operating Activities	8,275	-1,221	-3,082	-1,425	-10,695
Operating Cash Flow	11,362	2,571	106.63	1,443	-5,739
Operating Cash Flow Growth	341.97%	2310.99%	-92.61%	-	-
Capital Expenditures	-	-	-1,230	-	-59.5
Sale of Property, Plant & Equipment	-	7,985	-	350.7	-
Investment in Securities	14,001	-8,000	-	-2,000	4,000
Other Investing Activities	502.45	109.88	243.15	141.32	345.21
Investing Cash Flow	-10,858	95.15	-986.39	-1,508	4,286
Short-Term Debt Issued	-	-	-	-	22,377
Total Debt Issued	-	-	-	-	22,377
Short-Term Debt Repaid	-	-	-	-	-26,601
Total Debt Repaid	-	-	-	-	-26,601
Net Debt Issued (Repaid)	-	-	-	-	-4,224
Common Dividends Paid	-2,311	-2,311	-	-1,798	-2,154
Financing Cash Flow	-2,311	-2,311	-	-1,798	-6,379
Net Cash Flow	-1,807	355.12	-879.76	-1,864	-7,832
Free Cash Flow	11,362	2,571	-1,123	1,443	-5,798
Free Cash Flow Growth	341.97%	-	-	-	-
Free Cash Flow Margin	19.61%	3.85%	-1.98%	2.27%	-9.98%
Free Cash Flow Per Share	5900.36	1335.01	-583.13	599.31	-2409.25
Cash Interest Paid	-	-	-	16.41	22.31
Cash Income Tax Paid	678.53	879.49	683.1	974.11	795.08
Levered Free Cash Flow	6,700	2,916	-660.19	106.42	-7,735
Unlevered Free Cash Flow	6,700	2,916	-660.19	106.42	-7,735

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.