Sao Ta Foods JSC (HOSE:FMC)
Vietnam flag Vietnam · Delayed Price · Currency is VND
47,100
-200 (-0.42%)
At close: Apr 2, 2025

Sao Ta Foods JSC Cash Flow Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
305,701276,067309,023267,038225,963
Upgrade
Depreciation & Amortization
183,609154,27989,43083,20176,882
Upgrade
Other Amortization
197.5----
Upgrade
Loss (Gain) From Sale of Assets
-23,835-21,882-18,044-15,362-9,080
Upgrade
Other Operating Activities
55,0929,4536,964-30,677-27,468
Upgrade
Change in Accounts Receivable
-100,24414,43837,010-16,238-76,270
Upgrade
Change in Inventory
-2,121-70,74812,108-332,475-30,586
Upgrade
Change in Accounts Payable
141,528-93,060-3,041145,274-48,758
Upgrade
Change in Other Net Operating Assets
41,514-61,3661,75877,610-68,674
Upgrade
Operating Cash Flow
601,442207,181435,209178,37242,008
Upgrade
Operating Cash Flow Growth
190.30%-52.40%143.99%324.61%-92.45%
Upgrade
Capital Expenditures
-114,049-217,783-438,689-277,862-70,923
Upgrade
Sale of Property, Plant & Equipment
202.69928.37929.09559.091,228
Upgrade
Investment in Securities
174,373-301,348-96,07931,019-922.35
Upgrade
Other Investing Activities
27,19112,89518,57813,7639,771
Upgrade
Investing Cash Flow
87,717-505,307-515,261-232,521-60,847
Upgrade
Short-Term Debt Issued
1,201,9484,493,9513,584,8954,116,5393,887,909
Upgrade
Total Debt Issued
1,201,9484,493,9513,584,8954,116,5393,887,909
Upgrade
Short-Term Debt Repaid
-1,122,826-4,188,124-3,543,731-4,145,723-3,722,770
Upgrade
Total Debt Repaid
-1,122,826-4,188,124-3,543,731-4,145,723-3,722,770
Upgrade
Net Debt Issued (Repaid)
79,123305,82741,164-29,184165,139
Upgrade
Issuance of Common Stock
---682,455-
Upgrade
Common Dividends Paid
-151,127-130,778-130,778-98,088-122,610
Upgrade
Other Financing Activities
--11,872-11,114--33
Upgrade
Financing Cash Flow
-72,004163,177-100,728555,18342,496
Upgrade
Foreign Exchange Rate Adjustments
8,7021,224-3,483372.27422.28
Upgrade
Net Cash Flow
625,857-133,726-184,263501,40624,079
Upgrade
Free Cash Flow
487,393-10,602-3,481-99,490-28,915
Upgrade
Free Cash Flow Margin
7.05%-0.21%-0.06%-1.91%-0.66%
Upgrade
Free Cash Flow Per Share
7453.75-162.14-53.23-1742.54-589.58
Upgrade
Cash Interest Paid
23,03928,31117,10314,41713,920
Upgrade
Cash Income Tax Paid
2,8804,3354,81314,0326,704
Upgrade
Levered Free Cash Flow
494,630-255,432-44,392-329,424-77,574
Upgrade
Unlevered Free Cash Flow
509,125-237,797-33,608-320,388-68,868
Upgrade
Change in Net Working Capital
-212,354356,893-123,866291,307215,727
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.