Ha Giang Mineral Mechanics JSC (HNX:HGM)
Vietnam · Delayed Price · Currency is VND 325,900
-2,600 (-0.79%)
At close: Aug 1, 2025
Vista Outdoor 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 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2018 - 2020 |
Net Income | 421,186 | 183,156 | 54,852 | 53,937 | 70,419 | 9,605 | Upgrade |
Depreciation & Amortization | 3,073 | 3,271 | 5,717 | 6,320 | 5,878 | 7,192 | Upgrade |
Other Amortization | 1,297 | 1,297 | - | - | - | - | Upgrade |
Loss (Gain) From Sale of Assets | 424.83 | - | - | -3,890 | - | -2,598 | Upgrade |
Loss (Gain) From Sale of Investments | -2,504 | -2,504 | - | - | - | - | Upgrade |
Other Operating Activities | 24,928 | -14,094 | -11,508 | 19,522 | -22,036 | -3,208 | Upgrade |
Change in Accounts Receivable | -35,415 | 135.03 | -3,208 | -4,505 | 9,475 | -11,161 | Upgrade |
Change in Inventory | 17,495 | 10,847 | 4,956 | -8,023 | 4,889 | -3,461 | Upgrade |
Change in Accounts Payable | 4,760 | 14,984 | 10,516 | 2,930 | 3,931 | 547.08 | Upgrade |
Change in Other Net Operating Assets | 1,391 | 800.61 | -658.68 | 120.13 | -509.26 | 1,571 | Upgrade |
Operating Cash Flow | 436,635 | 197,892 | 60,666 | 66,410 | 72,046 | -1,514 | Upgrade |
Operating Cash Flow Growth | 452.46% | 226.20% | -8.65% | -7.82% | - | - | Upgrade |
Capital Expenditures | -9,278 | -9,334 | -3,686 | -8,608 | -8,480 | 657.1 | Upgrade |
Sale of Property, Plant & Equipment | - | - | - | - | 175.45 | 275.49 | Upgrade |
Investment in Securities | -229,471 | -93,439 | -31,000 | 4,000 | -43,503 | - | Upgrade |
Other Investing Activities | 2,052 | 4,273 | 6,574 | 4,194 | 1,848 | 2,940 | Upgrade |
Investing Cash Flow | -236,697 | -98,501 | -28,112 | -414.21 | -49,959 | 20,572 | Upgrade |
Short-Term Debt Issued | - | - | - | - | - | 2,000 | Upgrade |
Total Debt Issued | - | - | - | - | - | 2,000 | Upgrade |
Short-Term Debt Repaid | - | - | - | - | -1,000 | -1,000 | Upgrade |
Total Debt Repaid | - | - | - | - | -1,000 | -1,000 | Upgrade |
Net Debt Issued (Repaid) | - | - | - | - | -1,000 | 1,000 | Upgrade |
Issuance of Common Stock | 47,812 | 47,812 | - | - | - | - | Upgrade |
Common Dividends Paid | -173,880 | -66,923 | -29,802 | -65,564 | -21,457 | -9,537 | Upgrade |
Financing Cash Flow | -126,068 | -19,110 | -29,802 | -65,564 | -22,457 | -8,537 | Upgrade |
Foreign Exchange Rate Adjustments | 9,167 | 1,848 | 175.44 | 919.28 | -90.45 | 67.36 | Upgrade |
Net Cash Flow | 83,037 | 82,130 | 2,928 | 1,352 | -461.06 | 10,590 | Upgrade |
Free Cash Flow | 427,357 | 188,558 | 56,980 | 57,802 | 63,566 | -856.67 | Upgrade |
Free Cash Flow Growth | 472.99% | 230.92% | -1.42% | -9.07% | - | - | Upgrade |
Free Cash Flow Margin | 64.01% | 50.90% | 32.43% | 28.76% | 41.24% | -1.16% | Upgrade |
Free Cash Flow Per Share | 34970.23 | 15598.53 | 4779.89 | 4606.01 | 5065.87 | -68.23 | Upgrade |
Cash Interest Paid | - | - | - | - | 4.37 | 0.62 | Upgrade |
Cash Income Tax Paid | 44,062 | 34,998 | 5,943 | 27,366 | 14,706 | 1,020 | Upgrade |
Levered Free Cash Flow | 363,671 | 178,218 | 59,212 | 46,348 | 61,056 | -3,953 | Upgrade |
Unlevered Free Cash Flow | 363,671 | 178,218 | 59,212 | 46,348 | 61,059 | -3,952 | Upgrade |
Change in Net Working Capital | -57,340 | -50,434 | -16,510 | 17,811 | -21,295 | 15,848 | Upgrade |
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.