HNX:HGM 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	475,654	183,156	54,852	53,937	70,419
Depreciation & Amortization	5,850	3,271	5,717	6,320	5,878
Other Amortization	-	1,297	-	-	-
Loss (Gain) From Sale of Assets	-17,116	-	-	-3,890	-
Loss (Gain) From Sale of Investments	-	-2,504	-	-	-
Other Operating Activities	13,490	-14,094	-11,508	19,522	-22,036
Change in Accounts Receivable	-2,865	135.03	-3,208	-4,505	9,475
Change in Inventory	535.46	10,847	4,956	-8,023	4,889
Change in Accounts Payable	-6,216	14,984	10,516	2,930	3,931
Change in Other Net Operating Assets	45.83	800.61	-658.68	120.13	-509.26
Operating Cash Flow	469,378	197,892	60,666	66,410	72,046
Operating Cash Flow Growth	137.19%	226.20%	-8.65%	-7.82%	-
Capital Expenditures	-7,022	-9,334	-3,686	-8,608	-8,480
Sale of Property, Plant & Equipment	109.09	-	-	-	175.45
Investment in Securities	-20,199	-93,439	-31,000	4,000	-43,503
Other Investing Activities	17,416	4,273	6,574	4,194	1,848
Investing Cash Flow	-9,697	-98,501	-28,112	-414.21	-49,959
Short-Term Debt Repaid	-	-	-	-	-1,000
Total Debt Repaid	-	-	-	-	-1,000
Net Debt Issued (Repaid)	-	-	-	-	-1,000
Issuance of Common Stock	-	47,812	-	-	-
Common Dividends Paid	-312,480	-66,923	-29,802	-65,564	-21,457
Financing Cash Flow	-312,480	-19,110	-29,802	-65,564	-22,457
Foreign Exchange Rate Adjustments	5,973	1,848	175.44	919.28	-90.45
Net Cash Flow	153,174	82,130	2,928	1,352	-461.06
Free Cash Flow	462,356	188,558	56,980	57,802	63,566
Free Cash Flow Growth	145.21%	230.92%	-1.42%	-9.07%	-
Free Cash Flow Margin	66.55%	50.90%	32.43%	28.76%	41.24%
Free Cash Flow Per Share	34860.35	15598.53	4779.89	4606.01	5065.87
Cash Interest Paid	-	-	-	-	4.37
Cash Income Tax Paid	68,308	34,998	5,943	27,366	14,706
Levered Free Cash Flow	411,152	178,218	59,212	46,348	61,056
Unlevered Free Cash Flow	411,152	178,218	59,212	46,348	61,059
Change in Working Capital	-8,500	26,766	11,605	-9,478	17,785

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