BGI Group JSC (HNX:VC7)
Vietnam · Delayed Price · Currency is VND 11,800
-700 (-5.60%)
At close: Aug 22, 2025
BGI Group 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 2019 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | 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 | 2016 - 2020 |
Net Income | 16,524 | 14,298 | 40,608 | 12,547 | 8,717 | 12,113 | Upgrade |
Depreciation & Amortization | 9,716 | 11,599 | 10,394 | 7,502 | 6,526 | 4,507 | Upgrade |
Loss (Gain) From Sale of Assets | -9,300 | -6,471 | -10,986 | -2,857 | -3,129 | -861.25 | Upgrade |
Other Operating Activities | 6,115 | 4,536 | 5,994 | -5,119 | -3,991 | -35,554 | Upgrade |
Change in Accounts Receivable | -121,948 | -60,468 | -593,600 | -149,442 | -146,400 | -92,710 | Upgrade |
Change in Inventory | -7,581 | 5,502 | -6,564 | 7,286 | -13,545 | -4,275 | Upgrade |
Change in Accounts Payable | 12,130 | -13,237 | 139,698 | 45,486 | 3,189 | 13,766 | Upgrade |
Change in Other Net Operating Assets | -99.03 | 85.66 | 57.27 | -97.12 | -30.74 | - | Upgrade |
Operating Cash Flow | -94,443 | -44,155 | -414,398 | -84,694 | -148,665 | -103,014 | Upgrade |
Capital Expenditures | -4,588 | -5,404 | -14,099 | -7,314 | -20,939 | - | Upgrade |
Sale of Property, Plant & Equipment | - | - | - | - | 1,411 | 1,260 | Upgrade |
Investment in Securities | - | - | - | -6,550 | -50,880 | - | Upgrade |
Other Investing Activities | 573.43 | 281.8 | 326.87 | 2,747 | 952.56 | 861.25 | Upgrade |
Investing Cash Flow | 5,108 | -2,480 | -13,772 | 28,882 | -101,305 | 2,121 | Upgrade |
Short-Term Debt Issued | - | - | - | - | - | 38,172 | Upgrade |
Long-Term Debt Issued | - | 166,843 | 184,563 | 295,068 | 141,440 | - | Upgrade |
Total Debt Issued | 309,866 | 166,843 | 184,563 | 295,068 | 141,440 | 38,172 | Upgrade |
Short-Term Debt Repaid | - | - | - | - | - | -39,572 | Upgrade |
Long-Term Debt Repaid | - | -167,608 | -205,679 | -272,094 | -87,236 | - | Upgrade |
Total Debt Repaid | -228,593 | -167,608 | -205,679 | -272,094 | -87,236 | -39,572 | Upgrade |
Net Debt Issued (Repaid) | 81,273 | -764.07 | -21,116 | 22,974 | 54,205 | -1,400 | Upgrade |
Issuance of Common Stock | - | - | 498,974 | - | 241,032 | 8,797 | Upgrade |
Repurchase of Common Stock | - | - | -14,000 | - | - | - | Upgrade |
Common Dividends Paid | -1,509 | -1,509 | -275 | - | - | -19,782 | Upgrade |
Financing Cash Flow | 79,764 | -2,273 | 463,582 | 22,974 | 295,237 | -12,385 | Upgrade |
Net Cash Flow | -9,571 | -48,909 | 35,412 | -32,837 | 45,267 | -113,278 | Upgrade |
Free Cash Flow | -99,030 | -49,560 | -428,497 | -92,008 | -169,603 | -103,014 | Upgrade |
Free Cash Flow Margin | -27.23% | -16.86% | -114.75% | -28.30% | -136.16% | -80.59% | Upgrade |
Free Cash Flow Per Share | -644.13 | -322.36 | -8494.41 | -1913.95 | -4144.41 | -4284.57 | Upgrade |
Cash Interest Paid | 9,617 | 8,444 | 12,180 | 8,802 | 5,574 | 1,911 | Upgrade |
Cash Income Tax Paid | 699.74 | 1,932 | 737.83 | 6,019 | 4,505 | 1,883 | Upgrade |
Levered Free Cash Flow | - | -39,830 | 11,681 | -1,607 | - | -123,654 | Upgrade |
Unlevered Free Cash Flow | - | -34,470 | 18,056 | 5,169 | - | -122,460 | Upgrade |
Change in Working Capital | -117,498 | -68,117 | -460,408 | -96,767 | -156,787 | -83,219 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.