Bamboo Capital JSC (HOSE:BCG)
Vietnam
· Delayed Price · Currency is VND 6,160.00
-20.00 (-0.32%)
At close: Feb 21, 2025
Bamboo Capital JSC Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 440,785 | 58,983 | 370,774 | 608,930 | 211,327 | Upgrade
|
| Depreciation & Amortization | 645,624 | 613,919 | 566,387 | 401,110 | 81,716 | Upgrade
|
| Other Amortization | 725.92 | 848.29 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -305,531 | -375,155 | -1,162,208 | -2,136,646 | -824,783 | Upgrade
|
| Other Operating Activities | 1,146,758 | 145,676 | 656,134 | 604,423 | -28,130 | Upgrade
|
| Change in Accounts Receivable | -3,903,285 | 3,048,703 | -8,383,824 | 429,574 | -7,802,018 | Upgrade
|
| Change in Inventory | 525,963 | 92,156 | -330,748 | -692,296 | -897,647 | Upgrade
|
| Change in Accounts Payable | 135,262 | -3,666,984 | 3,851,179 | -7,228,786 | 7,645,240 | Upgrade
|
| Change in Other Net Operating Assets | -492,551 | -44,114 | 4,007 | -3,827 | -51,782 | Upgrade
|
| Operating Cash Flow | -1,806,248 | -90,539 | -3,608,631 | -9,012,079 | -2,226,001 | Upgrade
|
| Capital Expenditures | -287,265 | -132,426 | -3,452,957 | -2,153,025 | -2,128,566 | Upgrade
|
| Sale of Property, Plant & Equipment | 31,074 | 25,597 | 83,491 | 420.22 | 6,387 | Upgrade
|
| Investment in Securities | 468,078 | 427,477 | -870,639 | 1,479,419 | 1,177,863 | Upgrade
|
| Other Investing Activities | 280,585 | 221,379 | -53,304 | 956,503 | 329,083 | Upgrade
|
| Investing Cash Flow | -250,873 | 645,335 | -4,030,580 | -971,014 | -613,783 | Upgrade
|
| Long-Term Debt Issued | 2,882,892 | 5,046,095 | 9,431,683 | 14,524,415 | 5,609,385 | Upgrade
|
| Long-Term Debt Repaid | -3,675,859 | -8,320,558 | -7,355,851 | -5,546,731 | -1,890,792 | Upgrade
|
| Net Debt Issued (Repaid) | -792,967 | -3,274,463 | 2,075,832 | 8,977,684 | 3,718,593 | Upgrade
|
| Issuance of Common Stock | 2,824,672 | 2,899,429 | 5,512,838 | 1,563,417 | - | Upgrade
|
| Repurchase of Common Stock | - | -228.54 | - | - | - | Upgrade
|
| Common Dividends Paid | -10,613 | -52,442 | -364,019 | -417,581 | -86,405 | Upgrade
|
| Other Financing Activities | - | - | - | - | -39,232 | Upgrade
|
| Financing Cash Flow | 2,021,092 | -427,704 | 7,224,651 | 10,123,520 | 3,592,956 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,395 | 271.06 | 17.35 | 225.09 | 2.82 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 0 | - | - | Upgrade
|
| Net Cash Flow | -34,633 | 127,363 | -414,543 | 140,653 | 753,175 | Upgrade
|
| Free Cash Flow | -2,093,513 | -222,966 | -7,061,589 | -11,165,104 | -4,354,567 | Upgrade
|
| Free Cash Flow Margin | -47.89% | -5.56% | -155.84% | -431.18% | -234.75% | Upgrade
|
| Free Cash Flow Per Share | -2378.42 | -379.96 | -13124.16 | -42506.21 | -31541.82 | Upgrade
|
| Cash Interest Paid | 1,158,313 | 1,660,072 | 1,161,735 | 959,815 | 421,551 | Upgrade
|
| Cash Income Tax Paid | 168,187 | 139,283 | 242,740 | 94,573 | 58,435 | Upgrade
|
| Levered Free Cash Flow | -1,733,200 | -1,405,513 | -5,468,409 | -7,040,132 | -3,215,706 | Upgrade
|
| Unlevered Free Cash Flow | -1,043,242 | -416,472 | -4,571,626 | -6,407,605 | -3,026,389 | Upgrade
|
| Change in Net Working Capital | 1,716,113 | 1,247,264 | 2,086,691 | 4,950,343 | 1,034,142 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.