Dat Xanh Group JSC (HOSE:DXG)
Vietnam · Delayed Price · Currency is VND 19,700
-100 (-0.51%)
At close: Aug 1, 2025
Vista Outdoor 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 2020 | 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 '20 Dec 31, 2020 | 2016 - 2020 |
Net Income | 324,587 | 255,935 | 171,983 | 214,869 | 1,157,260 | -495,745 | Upgrade |
Depreciation & Amortization | 41,761 | 46,962 | 81,825 | 85,661 | 69,449 | 56,505 | Upgrade |
Other Amortization | 17,650 | 17,650 | 12,207 | 23,795 | 61,328 | 21,604 | Upgrade |
Loss (Gain) From Sale of Assets | -61,828 | -8,825 | -295,138 | -418,311 | -332,000 | 467,010 | Upgrade |
Other Operating Activities | 382,927 | 148,010 | 99,761 | 254,789 | 1,125,310 | 137,121 | Upgrade |
Change in Accounts Receivable | -940,462 | -981,838 | 192,471 | -1,183,999 | -3,425,840 | 1,130,517 | Upgrade |
Change in Inventory | 97,193 | 710,263 | -669,536 | -2,995,790 | 511,479 | -3,223,170 | Upgrade |
Change in Accounts Payable | -395,453 | -1,728,929 | -589,070 | 305,776 | 1,257,541 | 1,609,955 | Upgrade |
Change in Other Net Operating Assets | -66,815 | 152,113 | 145,514 | -190,804 | 800,436 | -484,027 | Upgrade |
Operating Cash Flow | -600,438 | -1,388,658 | -849,982 | -3,904,014 | 1,224,963 | -780,231 | Upgrade |
Capital Expenditures | -75,119 | -70,353 | -129,281 | -148,250 | -38,035 | -89,135 | Upgrade |
Sale of Property, Plant & Equipment | 2,167 | 7,999 | 19,794 | 5,888 | 3,097 | 1,792 | Upgrade |
Investment in Securities | 295,067 | -663,848 | 762,878 | 481,455 | 121,953 | -601,148 | Upgrade |
Other Investing Activities | 74,567 | 84,926 | 28,785 | 68,159 | 122,688 | 81,677 | Upgrade |
Investing Cash Flow | 187,360 | -114,078 | 268,430 | 237,138 | 9,900 | -334,092 | Upgrade |
Long-Term Debt Issued | - | 4,051,765 | 3,299,734 | 7,351,034 | 3,273,953 | 4,921,217 | Upgrade |
Long-Term Debt Repaid | - | -2,791,590 | -3,314,068 | -5,582,161 | -4,733,455 | -3,398,085 | Upgrade |
Net Debt Issued (Repaid) | 801,430 | 1,260,175 | -14,335 | 1,768,873 | -1,459,502 | 1,523,132 | Upgrade |
Issuance of Common Stock | 1,824,521 | 1,225,924 | 28,991 | - | - | - | Upgrade |
Common Dividends Paid | -112.49 | - | - | - | - | - | Upgrade |
Other Financing Activities | -10,352 | -10,352 | -76,013 | 79,305 | 1,182,685 | 577,530 | Upgrade |
Financing Cash Flow | 2,615,487 | 2,475,747 | -61,358 | 1,848,179 | -276,817 | 2,100,662 | Upgrade |
Net Cash Flow | 2,202,409 | 973,011 | -642,910 | -1,818,698 | 958,046 | 986,338 | Upgrade |
Free Cash Flow | -675,558 | -1,459,011 | -979,263 | -4,052,265 | 1,186,928 | -869,366 | Upgrade |
Free Cash Flow Margin | -14.77% | -30.43% | -26.29% | -73.52% | 11.76% | -30.08% | Upgrade |
Free Cash Flow Per Share | -746.14 | -1769.85 | -1366.64 | -5715.56 | 1675.61 | -1246.67 | Upgrade |
Cash Interest Paid | 382,916 | 382,916 | 542,665 | 519,733 | 429,814 | 292,157 | Upgrade |
Cash Income Tax Paid | 412,794 | 412,794 | 183,690 | 485,103 | 442,250 | 419,404 | Upgrade |
Levered Free Cash Flow | -497,836 | -277,192 | -807,869 | -3,924,785 | -992,010 | 543,112 | Upgrade |
Unlevered Free Cash Flow | -263,573 | -20,819 | -477,001 | -3,644,851 | -722,528 | 727,989 | Upgrade |
Change in Net Working Capital | 966,228 | 721,454 | 888,199 | 4,101,151 | 2,449,365 | -265,604 | Upgrade |
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.