Kien Hung 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022
Net Income	49,934	25,672	1,089	38,076
Depreciation & Amortization	27,263	27,217	28,265	30,085
Loss (Gain) From Sale of Assets	-183.11	-36.41	-463.64	1,965
Other Operating Activities	-10,462	-4,897	-9,132	-8,264
Change in Accounts Receivable	965.09	11,904	29,544	-5,415
Change in Inventory	-2,613	-18,966	50,536	-88,376
Change in Accounts Payable	1,257	8,885	-16,038	-1,245
Change in Other Net Operating Assets	653.39	2,074	-4,431	840.11
Operating Cash Flow	66,815	51,853	79,369	-32,334
Operating Cash Flow Growth	394.07%	-34.67%	-	-
Capital Expenditures	-39	-	-13,157	-7,459
Sale of Property, Plant & Equipment	362.38	409.44	223.36	4,539
Other Investing Activities	135.04	133.23	240.28	600.76
Investing Cash Flow	458.42	542.67	-11,694	29,655
Long-Term Debt Issued	-	530,547	526,049	589,518
Long-Term Debt Repaid	-	-555,349	-578,043	-567,300
Net Debt Issued (Repaid)	-44,212	-24,802	-51,994	22,218
Common Dividends Paid	-18,136	-	-18,136	-30,227
Financing Cash Flow	-62,349	-24,802	-70,130	-8,009
Foreign Exchange Rate Adjustments	-	-	0.09	-13.3
Net Cash Flow	4,924	27,594	-2,455	-10,702
Free Cash Flow	66,776	51,853	66,212	-39,793
Free Cash Flow Growth	421.45%	-21.68%	-	-
Free Cash Flow Margin	9.39%	7.89%	9.40%	-4.18%
Free Cash Flow Per Share	4802.41	3729.23	4761.85	-2632.73
Cash Interest Paid	8,464	10,818	15,557	16,138
Cash Income Tax Paid	-	-	82.56	99.07
Levered Free Cash Flow	58,856	54,272	78,594	-
Unlevered Free Cash Flow	69,991	62,393	88,818	-
Change in Working Capital	262.31	3,897	59,610	-94,196

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.