West Coach Station JSC Cash Flow Statement

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	83,453	75,471	66,482	11,664	56,146
Depreciation & Amortization	4,657	4,112	4,284	-	-
Other Amortization	578.69	484.1	-	-	-
Loss (Gain) From Sale of Assets	-	-10,688	-12,396	-	-
Other Operating Activities	-20,246	-14,126	1,362	-14,249	-24,785
Change in Accounts Receivable	-	-625.22	-1,383	-	-
Change in Inventory	-	2.02	-83.6	-	-
Change in Accounts Payable	-	2,456	3,470	-	-
Change in Other Net Operating Assets	-	725.97	-732.98	-	-
Operating Cash Flow	68,443	57,811	61,003	-2,586	31,362
Operating Cash Flow Growth	18.39%	-5.23%	-	-	-34.58%
Capital Expenditures	-6,706	-11,020	-7,262	-2,909	-5,746
Sale of Property, Plant & Equipment	501.76	62.16	78.7	55.25	163.19
Other Investing Activities	5,665	10,769	12,289	2,553	12,935
Investing Cash Flow	-147,260	69,501	-24,084	43,867	172,884
Short-Term Debt Issued	-	-	-	-	47,940
Total Debt Issued	-	-	-	-	47,940
Short-Term Debt Repaid	-	-	-	-	-47,940
Total Debt Repaid	-	-	-	-	-47,940
Common Dividends Paid	-49,997	-40,000	-5,000	-5,000	-129,000
Financing Cash Flow	-49,997	-40,000	-5,000	-5,000	-129,000
Net Cash Flow	-128,815	87,312	31,920	36,281	75,245
Free Cash Flow	61,736	46,791	53,742	-5,495	25,615
Free Cash Flow Growth	31.94%	-12.93%	-	-	-32.62%
Free Cash Flow Margin	35.90%	29.56%	38.32%	-10.04%	23.07%
Free Cash Flow Per Share	19445.70	15596.98	17913.83	-1831.82	6909.50
Cash Interest Paid	-	-	-	-	169.06
Cash Income Tax Paid	20,534	19,185	16,351	5,685	11,410
Levered Free Cash Flow	46,356	3,183	-	-9,103	17,464
Unlevered Free Cash Flow	46,356	3,183	-	-9,103	17,570
Change in Working Capital	-	2,559	1,270	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.