Vinacomin - HaLam Coal JSC (HNX: HLC)
Vietnam
· Delayed Price · Currency is VND 12,200
0.00 (0.00%)
At close: Jan 24, 2025
HNX: HLC 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 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 80,400 | 80,400 | 88,521 | 44,378 | 110,529 | 50,595 | Upgrade
|
| Depreciation & Amortization | 393,303 | 393,303 | 557,808 | 473,737 | 598,466 | 483,854 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,248 | -1,248 | -5,561 | -4,399 | -962.8 | - | Upgrade
|
| Other Operating Activities | -34,876 | -34,876 | -29,909 | -14,064 | 21,033 | 364.17 | Upgrade
|
| Change in Accounts Receivable | 477,732 | 477,732 | 226,710 | -529,689 | 16,917 | 395,778 | Upgrade
|
| Change in Inventory | -106,106 | -106,106 | -59,485 | 339,401 | -26,802 | -46,700 | Upgrade
|
| Change in Accounts Payable | -398,048 | -398,048 | -347,185 | 341,423 | 101,016 | -183,998 | Upgrade
|
| Change in Other Net Operating Assets | 885.59 | 885.59 | 48,477 | 82,842 | -68,829 | -134,169 | Upgrade
|
| Operating Cash Flow | 412,043 | 412,043 | 479,377 | 733,629 | 751,368 | 565,724 | Upgrade
|
| Operating Cash Flow Growth | -14.05% | -14.05% | -34.66% | -2.36% | 32.82% | 23.61% | Upgrade
|
| Capital Expenditures | -135,974 | -135,974 | -109,645 | -93,068 | -155,831 | -132,292 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 4,451 | 3,271 | - | - | Upgrade
|
| Other Investing Activities | 22.97 | 22.97 | 101.01 | 23.02 | 41.36 | 953.29 | Upgrade
|
| Investing Cash Flow | -135,951 | -135,951 | -105,093 | -89,774 | -155,790 | -131,338 | Upgrade
|
| Long-Term Debt Issued | 1,089,423 | 1,089,423 | 1,523,476 | 1,680,231 | 2,298,752 | 2,305,545 | Upgrade
|
| Long-Term Debt Repaid | -1,337,592 | -1,337,592 | -1,875,735 | -2,318,681 | -2,888,160 | -2,733,395 | Upgrade
|
| Net Debt Issued (Repaid) | -248,170 | -248,170 | -352,258 | -638,451 | -589,408 | -427,850 | Upgrade
|
| Common Dividends Paid | -20,332 | -20,332 | -20,332 | -5,119 | -3,709 | -5,206 | Upgrade
|
| Financing Cash Flow | -268,502 | -268,502 | -372,591 | -643,570 | -593,117 | -433,056 | Upgrade
|
| Net Cash Flow | 7,590 | 7,590 | 1,693 | 285.78 | 2,461 | 1,330 | Upgrade
|
| Free Cash Flow | 276,069 | 276,069 | 369,732 | 640,561 | 595,537 | 433,433 | Upgrade
|
| Free Cash Flow Growth | -25.33% | -25.33% | -42.28% | 7.56% | 37.40% | 23.45% | Upgrade
|
| Free Cash Flow Margin | 9.21% | 9.21% | 12.01% | 17.08% | 18.44% | 13.77% | Upgrade
|
| Free Cash Flow Per Share | 10860.83 | 10860.83 | 14547.65 | 25202.05 | 23432.67 | 17054.08 | Upgrade
|
| Cash Interest Paid | 35,605 | 35,605 | 87,175 | 122,634 | 177,617 | 249,888 | Upgrade
|
| Cash Income Tax Paid | 30,588 | 30,588 | 42,244 | 5,652 | - | 68,179 | Upgrade
|
| Levered Free Cash Flow | 309,834 | 309,834 | 340,372 | 602,528 | - | 599,802 | Upgrade
|
| Unlevered Free Cash Flow | 331,963 | 331,963 | 395,048 | 678,462 | - | 756,944 | Upgrade
|
| Change in Net Working Capital | 29,180 | 29,180 | 189,093 | -190,104 | - | -160,138 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.