Nam Mu Hydropower JSC (HNX:HJS)
Vietnam
· Delayed Price · Currency is VND 30,300
0.00 (0.00%)
At close: Apr 28, 2025
Nam Mu Hydropower 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 39,041 | 47,136 | 53,741 | 57,188 | 51,113 | 56,100 | Upgrade
|
| Depreciation & Amortization | 22,473 | 22,388 | 33,652 | 38,050 | 38,833 | 36,119 | Upgrade
|
| Loss (Gain) on Sale of Assets | -4,053 | -4,053 | - | -0.31 | - | - | Upgrade
|
| Change in Accounts Receivable | 5,074 | 6,144 | 308.08 | 629.04 | -4,674 | -1,496 | Upgrade
|
| Change in Inventory | 11.52 | 0.78 | 0.63 | 14.25 | 8.41 | 19,033 | Upgrade
|
| Change in Accounts Payable | -2,480 | 678.61 | 8,661 | -1,738 | -5,610 | -6,233 | Upgrade
|
| Change in Other Net Operating Assets | 112.6 | -188.43 | 3,403 | -5,632 | 382 | 2,532 | Upgrade
|
| Other Operating Activities | -2,178 | -4,014 | -5,551 | -4,910 | -2,706 | -5,360 | Upgrade
|
| Operating Cash Flow | 58,001 | 68,092 | 94,214 | 83,601 | 77,347 | 100,695 | Upgrade
|
| Operating Cash Flow Growth | -25.26% | -27.73% | 12.70% | 8.09% | -23.19% | 10.22% | Upgrade
|
| Capital Expenditures | -4,590 | -9,052 | -11,320 | -1,637 | -90.91 | -4,344 | Upgrade
|
| Investment in Securities | -84,400 | -84,400 | -1,100 | -500 | - | -29,500 | Upgrade
|
| Other Investing Activities | 3,298 | 2,600 | 4,011 | 2,369 | 816.94 | - | Upgrade
|
| Investing Cash Flow | -85,992 | -90,852 | -8,409 | 231.74 | 726.03 | -33,844 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 23,109 | 11,761 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | -49,819 | -53,083 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | - | -26,710 | -41,322 | Upgrade
|
| Common Dividends Paid | -46,148 | -46,148 | -50,347 | -46,150 | -46,155 | -41,952 | Upgrade
|
| Financing Cash Flow | -46,148 | -46,148 | -50,347 | -46,150 | -72,865 | -83,274 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | - | 0.01 | Upgrade
|
| Net Cash Flow | -74,139 | -68,908 | 35,458 | 37,683 | 5,208 | -16,423 | Upgrade
|
| Free Cash Flow | 53,411 | 59,039 | 82,894 | 81,964 | 77,256 | 96,350 | Upgrade
|
| Free Cash Flow Growth | -25.22% | -28.78% | 1.14% | 6.09% | -19.82% | 6.95% | Upgrade
|
| Free Cash Flow Margin | 41.85% | 39.62% | 52.26% | 46.24% | 46.59% | 50.99% | Upgrade
|
| Free Cash Flow Per Share | 2543.18 | 2811.95 | 3947.22 | 3902.69 | 3678.91 | 4587.40 | Upgrade
|
| Cash Interest Paid | 9.35 | - | - | - | 1,014 | 4,738 | Upgrade
|
| Cash Income Tax Paid | 6,753 | 11,753 | 11,297 | 13,052 | 11,218 | 10,669 | Upgrade
|
| Levered Free Cash Flow | 51,064 | 54,656 | 74,893 | 79,400 | 70,671 | 76,838 | Upgrade
|
| Unlevered Free Cash Flow | 51,086 | 54,673 | 74,951 | 79,400 | 71,305 | 79,905 | Upgrade
|
| Change in Net Working Capital | -5,396 | -6,764 | -12,606 | 396.87 | 7,661 | -9,962 | Upgrade
|
Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.