City Auto 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	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	10,159	46,432	40,987	49,116	1,003
Depreciation & Amortization	37,263	20,196	18,622	26,253	24,425
Other Amortization	913.72	962.38	-	186.49	-
Loss (Gain) From Sale of Assets	-235,555	-233,462	-185,625	-43,744	-29,648
Other Operating Activities	-8,614	-291.08	-19,068	9,283	-6,273
Change in Accounts Receivable	354,114	-76,194	-536,881	-121,731	-135,834
Change in Inventory	-266,623	61,686	-137,483	-26,210	157,155
Change in Accounts Payable	-35,735	-26,781	171,979	-46,493	107,907
Change in Other Net Operating Assets	11,531	16,983	3,714	2,959	2,145
Operating Cash Flow	-132,546	-190,469	-643,753	-150,382	120,881
Capital Expenditures	-41,780	-31,856	-60,639	-23,752	-26,960
Sale of Property, Plant & Equipment	52,134	12,654	7,512	11,055	13,119
Investment in Securities	-104,600	55,544	-289,500	-5,000	-25,500
Other Investing Activities	169,101	124,366	39,719	12,063	42.77
Investing Cash Flow	163,876	119,708	-302,908	-5,633	-39,298
Long-Term Debt Issued	5,065,755	7,701,777	7,068,275	3,538,031	4,201,849
Long-Term Debt Repaid	-4,952,688	-7,618,680	-6,191,975	-3,593,629	-4,272,912
Net Debt Issued (Repaid)	113,067	83,097	876,300	-55,598	-71,063
Issuance of Common Stock	-	-	57,013	227,600	-
Common Dividends Paid	-47,824	-4,486	-21.43	-95.65	-630.23
Financing Cash Flow	65,243	78,611	933,292	171,907	-71,693
Net Cash Flow	96,573	7,850	-13,369	15,892	9,889
Free Cash Flow	-174,326	-222,325	-704,392	-174,134	93,920
Free Cash Flow Margin	-2.06%	-2.72%	-9.92%	-3.86%	1.66%
Free Cash Flow Per Share	-1818.86	-2320.70	-7410.53	-2086.65	1092.82
Cash Interest Paid	201,566	177,419	158,167	50,401	47,941
Cash Income Tax Paid	8,636	9,567	26,948	3,920	8,483
Levered Free Cash Flow	-265,365	-293,109	-	-152,181	-
Unlevered Free Cash Flow	-147,160	-182,767	-	-120,643	-
Change in Working Capital	63,287	-24,306	-498,670	-191,476	131,373

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.