GELEX Group JSC (HOSE:GEX)
Vietnam
· Delayed Price · Currency is VND 30,050
+50 (0.17%)
At close: May 12, 2025
GELEX Group JSC 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Net Income | 1,756,490 | 1,631,298 | 330,357 | 368,916 | 1,038,701 | 801,705 | Upgrade
|
Depreciation & Amortization | 2,957,132 | 2,918,293 | 4,197,167 | 3,600,955 | 2,322,678 | 628,468 | Upgrade
|
Other Amortization | 42,350 | 40,256 | 37,751 | 62,456 | 93,962 | - | Upgrade
|
Loss (Gain) From Sale of Assets | -1,250,828 | -1,246,285 | -248,940 | -535,611 | - | -536,170 | Upgrade
|
Other Operating Activities | 1,034,662 | 1,094,873 | 759,462 | 1,224,810 | -61,044 | 167,888 | Upgrade
|
Change in Accounts Receivable | -1,308,510 | -507,502 | 416,417 | 739,310 | 1,046,025 | -1,582,990 | Upgrade
|
Change in Inventory | -746,340 | -344,031 | 693,525 | 2,384,507 | -3,643,526 | -112,091 | Upgrade
|
Change in Accounts Payable | 622,257 | 26,473 | -616,439 | -4,825,442 | 2,228,527 | 1,739,557 | Upgrade
|
Change in Other Net Operating Assets | -54,443 | 58,256 | 70,445 | 15,120 | -102,818 | -2,832 | Upgrade
|
Operating Cash Flow | 694,984 | 2,509,231 | 4,425,878 | 7,917,250 | -2,513,763 | 373,324 | Upgrade
|
Operating Cash Flow Growth | -43.30% | -44.10% | - | - | -68.03% | -68.03% | Upgrade
|
Capital Expenditures | -4,467,888 | -3,835,109 | -5,327,020 | -4,086,541 | -7,977,290 | -1,917,449 | Upgrade
|
Sale of Property, Plant & Equipment | 1,939 | 2,557 | 5,270 | 66,539 | 167,675 | 9,362 | Upgrade
|
Investment in Securities | 2,039,810 | 2,594,678 | -1,275,678 | 369,905 | 1,919,381 | -1,314,658 | Upgrade
|
Other Investing Activities | 272,720 | 247,178 | 588,928 | 546,074 | 168,476 | 288,165 | Upgrade
|
Investing Cash Flow | -1,820,887 | -966,586 | -6,923,880 | -3,132,628 | -5,776,732 | -2,979,941 | Upgrade
|
Long-Term Debt Issued | - | 26,855,705 | 22,284,085 | 19,654,155 | 31,776,688 | 21,139,793 | Upgrade
|
Long-Term Debt Repaid | - | -27,204,830 | -19,150,336 | -24,995,112 | -25,056,766 | -17,694,911 | Upgrade
|
Net Debt Issued (Repaid) | 2,540,661 | -349,125 | 3,133,749 | -5,340,957 | 6,719,922 | 3,444,883 | Upgrade
|
Issuance of Common Stock | 84,032 | 84,032 | 309,005 | 208,124 | 5,267,467 | 148,136 | Upgrade
|
Repurchase of Common Stock | - | - | - | - | - | -299,968 | Upgrade
|
Common Dividends Paid | -511,723 | -521,806 | -792,746 | -1,399,962 | -347,301 | -47,596 | Upgrade
|
Other Financing Activities | 48,388 | - | - | - | - | - | Upgrade
|
Financing Cash Flow | 2,161,357 | -786,899 | 2,650,008 | -6,532,795 | 11,640,088 | 3,245,455 | Upgrade
|
Foreign Exchange Rate Adjustments | 6,601 | 5,794 | 4,405 | -1,684 | -2,725 | -571 | Upgrade
|
Net Cash Flow | 1,042,054 | 761,540 | 156,411 | -1,749,857 | 3,346,868 | 638,267 | Upgrade
|
Free Cash Flow | -3,772,904 | -1,325,878 | -901,142 | 3,830,709 | -10,491,052 | -1,544,125 | Upgrade
|
Free Cash Flow Margin | -10.78% | -3.93% | -3.00% | 11.94% | -36.71% | -8.60% | Upgrade
|
Free Cash Flow Per Share | -4408.19 | -1552.73 | -1058.31 | 4498.80 | -15163.90 | -2822.96 | Upgrade
|
Cash Interest Paid | 1,021,916 | 1,091,714 | 1,391,343 | 1,428,470 | 1,082,395 | 739,114 | Upgrade
|
Cash Income Tax Paid | 966,368 | 783,336 | 440,287 | 533,665 | 395,889 | 223,647 | Upgrade
|
Levered Free Cash Flow | -942,469 | 1,721,110 | -788,243 | 2,705,164 | -6,336,630 | -2,586,973 | Upgrade
|
Unlevered Free Cash Flow | -313,828 | 2,385,402 | 59,470 | 3,533,754 | -5,666,673 | -2,056,153 | Upgrade
|
Change in Net Working Capital | 1,323,240 | -952,308 | 556,652 | -1,831,896 | 1,384,982 | 1,714,624 | Upgrade
|
Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.