Tien Son Thanh Hoa Group JSC (HOSE:AAT)
Vietnam · Delayed Price · Currency is VND 2,280.00
+10.00 (0.44%)
At close: Aug 28, 2026
HOSE:AAT 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 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 |
Net Income | -8,461 | 23,723 | -8,346 | -2,467 | 67,634 |
Depreciation & Amortization | 62,935 | 61,778 | 57,882 | 42,969 | 38,809 |
Loss (Gain) From Sale of Assets | -4,474 | -3,608 | -6,911 | - | - |
Other Operating Activities | -142,206 | -136,743 | -239,016 | -1,646 | -344,911 |
Change in Accounts Receivable | 63,160 | -76,809 | 191,934 | 36,376 | - |
Change in Inventory | 8,110 | -4,889 | 12,523 | -14,051 | - |
Change in Accounts Payable | -462.2 | 31,414 | -22,038 | -24,780 | - |
Change in Other Net Operating Assets | -17,928 | 14,744 | -53,671 | 4,513 | - |
Operating Cash Flow | -39,326 | -90,390 | -67,643 | 40,913 | -238,469 |
Operating Cash Flow Growth | - | - | - | - | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 |
Capital Expenditures | -69,715 | -101,920 | -27,388 | -6,258 | -114,088 |
Sale of Property, Plant & Equipment | 10,213 | 12,367 | - | 6,258 | 298,858 |
Investment in Securities | -220,000 | - | 67,322 | - | - |
Other Investing Activities | 1,451 | 2,408 | 1,376 | 2,302 | 118.79 |
Investing Cash Flow | -134,123 | -28,830 | 34,722 | -35,698 | 147,989 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 |
Long-Term Debt Issued | - | 469,004 | 283,322 | 241,828 | 270,562 |
Long-Term Debt Repaid | - | -403,585 | -240,973 | -260,781 | -257,586 |
Net Debt Issued (Repaid) | 61,116 | 65,419 | 42,349 | -18,952 | 12,976 |
Financing Cash Flow | 59,838 | 65,419 | 42,349 | -18,952 | 12,976 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 |
Foreign Exchange Rate Adjustments | -19.89 | 3.32 | 3.32 | 3.91 | - |
Miscellaneous Cash Flow Adjustments | 80,676 | 80,676 | - | - | - |
Net Cash Flow | -32,955 | 26,878 | 9,431 | -13,733 | -77,504 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 |
Free Cash Flow | -109,041 | -192,310 | -95,031 | 34,656 | -352,557 |
Free Cash Flow Growth | - | - | - | - | - |
Free Cash Flow Margin | -9.97% | -19.06% | -16.30% | 5.78% | -36.66% |
Free Cash Flow Per Share | -1539.71 | -2715.51 | -1341.88 | 489.35 | -4978.27 |
Levered Free Cash Flow | - | -105,346 | 189,745 | -28,280 | - |
Unlevered Free Cash Flow | - | -85,728 | 202,663 | -13,688 | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 |
Cash Interest Paid | 32,557 | 30,910 | 19,639 | 23,347 | 18,095 |
Cash Income Tax Paid | 7,613 | 8,213 | 787.43 | 2,136 | 6,848 |
Change in Working Capital | 52,880 | -35,541 | 128,748 | 2,057 | - |