Doan Xa Port JSC (HNX:DXP)
Vietnam · Delayed Price · Currency is VND 12,200
0.00 (0.00%)
At close: Feb 9, 2026
Doan Xa Port JSC Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 92,441 | 53,783 | 56,006 | 34,645 | 54,176 | 56,684 |
Depreciation & Amortization | -2,321 | 3,704 | 2,942 | 3,208 | 5,296 | 7,931 |
Other Amortization | 155.45 | 70.67 | - | - | - | - |
Loss (Gain) From Sale of Assets | -15,987 | -15,987 | -17,509 | -22,293 | -46,765 | -42,105 |
Other Operating Activities | 7,642 | -5,552 | -317.51 | 11,062 | -1,837 | -2,721 |
Change in Accounts Receivable | 43,319 | -61,902 | 539.48 | -8,646 | -1,551 | 4,334 |
Change in Inventory | -39,604 | -186.33 | -249.3 | -1,590 | -287.05 | 1,489 |
Change in Accounts Payable | 12,084 | -76,283 | 106,290 | 2,254 | -418.74 | -3,479 |
Change in Other Net Operating Assets | -7,988 | -1,428 | 20.28 | 286.88 | 495.53 | -776.52 |
Operating Cash Flow | 79,223 | -103,780 | 147,722 | 18,926 | 9,109 | 21,357 |
Operating Cash Flow Growth | - | - | 680.52% | 107.78% | -57.35% | 34.18% |
Capital Expenditures | -457,288 | -14,380 | -3,336 | -1,104 | -723.22 | -2,381 |
Sale of Property, Plant & Equipment | 1,500 | - | 220.56 | 410 | 2,119 | - |
Investment in Securities | - | - | - | -401,563 | 1,753 | 1,058 |
Other Investing Activities | 23,516 | 15,987 | 11,685 | 37,654 | 39,532 | 38,068 |
Investing Cash Flow | -534,795 | -218,346 | -116,645 | -48.71 | -7,986 | -21,535 |
Long-Term Debt Issued | - | 235,725 | - | - | - | - |
Total Debt Issued | 459,164 | 235,725 | - | - | - | - |
Long-Term Debt Repaid | - | -143,216 | - | - | - | - |
Total Debt Repaid | -29,893 | -143,216 | - | - | - | - |
Net Debt Issued (Repaid) | 429,271 | 92,509 | - | - | - | - |
Issuance of Common Stock | 3,625 | - | 250,000 | 12,846 | - | - |
Common Dividends Paid | -29,962 | -29,955 | -27,226 | - | - | - |
Financing Cash Flow | 402,934 | 62,554 | 222,774 | 12,846 | - | - |
Foreign Exchange Rate Adjustments | 10.72 | 5.58 | 3.54 | 4.25 | -4.35 | -1.3 |
Net Cash Flow | -52,627 | -259,567 | 253,855 | 31,728 | 1,118 | -179.71 |
Free Cash Flow | -378,065 | -118,160 | 144,386 | 17,822 | 8,386 | 18,976 |
Free Cash Flow Growth | - | - | 710.17% | 112.53% | -55.81% | 104.03% |
Free Cash Flow Margin | -62.42% | -17.33% | 35.16% | 16.53% | 9.63% | 17.67% |
Free Cash Flow Per Share | -6304.51 | -1972.29 | 2692.79 | 549.92 | 271.66 | 614.57 |
Cash Interest Paid | 3,175 | 2,505 | - | - | - | - |
Cash Income Tax Paid | 12,591 | 15,520 | 10,632 | 5,871 | 11,853 | 10,973 |
Levered Free Cash Flow | -285,181 | -160,754 | 146,498 | 33,791 | 5,538 | 16,853 |
Unlevered Free Cash Flow | -282,882 | -159,233 | 146,498 | 33,791 | 5,538 | 16,853 |
Change in Working Capital | 7,810 | -139,800 | 106,601 | -7,696 | -1,762 | 1,567 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.