IDJ Vietnam Investment JSC (HNX:IDJ)
Vietnam · Delayed Price · Currency is VND 3,600.00
0.00 (0.00%)
At close: Sep 4, 2026
HNX:IDJ Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -214,785 | -159,658 | 95,605 | 109,395 | 147,495 | 202,624 |
Depreciation & Amortization | 5,985 | 6,181 | 6,585 | 4,492 | 4,541 | 3,866 |
Other Amortization | 26.5 | 17.67 | - | - | - | - |
Gain (Loss) on Sale of Assets | -5,398 | -5,398 | -6,095 | -51,322 | 2,001 | -18,829 |
Change in Accounts Receivable | 139,262 | 268,822 | 108,146 | 74,547 | -303,701 | -759,459 |
Change in Accounts Payable | -1,025,020 | -1,025,020 | -636,614 | -85,533 | 560,279 | 577,740 |
Change in Other Net Operating Assets | 668,903 | 217,511 | 80,132 | -21,910 | -218,939 | -122,109 |
Other Operating Activities | 150,692 | 152,773 | 11,293 | 37,880 | -114,991 | 26,792 |
Operating Cash Flow | -30,128 | 117,117 | -68,435 | 113,090 | -112,108 | -209,927 |
Operating Cash Flow Growth | - | - | - | - | - | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Acquisition of Real Estate Assets | -658.85 | -1,238 | -588.14 | - | -1,148 | -1,943 |
Sale of Real Estate Assets | - | - | - | - | 70 | - |
Net Sale / Acq. of Real Estate Assets | -658.85 | -1,238 | -588.14 | - | -1,078 | -1,943 |
Investment in Marketable & Equity Securities | -279,443 | -414,843 | - | -11,700 | 62,614 | 20,665 |
Other Investing Activities | 2,326 | 3,441 | 3,639 | 7,225 | 9,974 | 4,033 |
Investing Cash Flow | -272,775 | -432,659 | 32,418 | -153,006 | -317,833 | -50,290 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Long-Term Debt Issued | - | 315,676 | 99,954 | 178,310 | 111,407 | 718,336 |
Total Debt Issued | 337,663 | 315,676 | 99,954 | 178,310 | 111,407 | 718,336 |
Long-Term Debt Repaid | - | -94,345 | -43,824 | -269,347 | -304,775 | -848,652 |
Total Debt Repaid | -97,813 | -94,345 | -43,824 | -269,347 | -304,775 | -848,652 |
Net Debt Issued (Repaid) | 239,849 | 221,331 | 56,130 | -91,037 | -193,368 | -130,316 |
Issuance of Common Stock | - | - | - | - | 808,643 | 342,300 |
Common Dividends Paid | - | - | - | -11.5 | -4.93 | -439.74 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Cash Flow | -63,054 | -94,211 | 20,113 | -130,965 | 185,329 | -48,673 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Levered Free Cash Flow | 404,106 | 279,742 | -123,749 | 20,698 | 50,797 | 33,727 |
Unlevered Free Cash Flow | 417,600 | 293,236 | -113,981 | 30,553 | 60,870 | 37,328 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | 20,099 | 20,955 | 17,013 | 16,716 | 15,477 | 2,280 |
Cash Income Tax Paid | 11.01 | 1,482 | 12,597 | 432.94 | 83,470 | 32,395 |
Change in Working Capital | 33,350 | 123,202 | -175,824 | 12,644 | -151,154 | -424,381 |