Hang Xanh Motors Service JSC (HOSE:HAX)
Vietnam
· Delayed Price · Currency is VND 16,550
+200 (1.22%)
At close: Feb 14, 2025
HOSE:HAX 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 2014 | FY 2013 | FY 2012 | 2011 - 2007 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 | Dec '12 Dec 31, 2012 | 2011 - 2007 |
| Net Income | 124,973 | 34,589 | 16,658 | 2,499 | -22,519 | Upgrade
|
| Depreciation & Amortization | 56,495 | 61,514 | 8,048 | 8,022 | 9,434 | Upgrade
|
| Other Amortization | 126.7 | - | 55.58 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -7,784 | -8,786 | 272.72 | -123.82 | 2,077 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -45.51 | 195.78 | -949.46 | Upgrade
|
| Other Operating Activities | 112,214 | -21,507 | 1,423 | -2,825 | -84.78 | Upgrade
|
| Change in Accounts Receivable | - | - | -24,587 | 12,741 | 12,735 | Upgrade
|
| Change in Inventory | 36,184 | 367,801 | 14,785 | -14,167 | 51,497 | Upgrade
|
| Change in Accounts Payable | 191,749 | -112,624 | 36,611 | -15,730 | -71,629 | Upgrade
|
| Change in Other Net Operating Assets | -147,350 | 111,979 | 1,001 | -527.26 | 976.52 | Upgrade
|
| Operating Cash Flow | 366,609 | 432,966 | 54,222 | -9,915 | -18,462 | Upgrade
|
| Operating Cash Flow Growth | -15.33% | 698.51% | - | - | - | Upgrade
|
| Capital Expenditures | -370,938 | -401,489 | -37,712 | -15,441 | -7,075 | Upgrade
|
| Sale of Property, Plant & Equipment | 209,652 | 401,682 | 21,916 | 12,658 | 8,128 | Upgrade
|
| Other Investing Activities | -2,298 | 577.29 | 106.52 | - | - | Upgrade
|
| Investing Cash Flow | -163,585 | 770.06 | -15,690 | -2,783 | 1,053 | Upgrade
|
| Long-Term Debt Issued | 4,139,566 | 2,965,334 | 362,006 | 370,579 | 334,854 | Upgrade
|
| Long-Term Debt Repaid | -4,169,455 | -3,417,356 | -398,179 | -356,688 | -320,249 | Upgrade
|
| Net Debt Issued (Repaid) | -29,889 | -452,023 | -36,173 | 13,891 | 14,605 | Upgrade
|
| Issuance of Common Stock | - | 14,000 | - | - | - | Upgrade
|
| Common Dividends Paid | -31,527 | -35,972 | - | - | - | Upgrade
|
| Financing Cash Flow | -61,415 | -473,994 | -36,173 | 13,891 | 14,605 | Upgrade
|
| Net Cash Flow | 141,609 | -40,258 | 2,358 | 1,193 | -2,804 | Upgrade
|
| Free Cash Flow | -4,330 | 31,477 | 16,509 | -25,356 | -25,537 | Upgrade
|
| Free Cash Flow Growth | - | 90.66% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -0.08% | 0.79% | 1.35% | -3.69% | -3.98% | Upgrade
|
| Free Cash Flow Per Share | -40.29 | 341.09 | 287.95 | -442.25 | -445.40 | Upgrade
|
| Cash Interest Paid | 22,803 | 37,241 | 4,449 | 8,343 | 13,879 | Upgrade
|
| Cash Income Tax Paid | 20,229 | 35,654 | 151.85 | 625.04 | - | Upgrade
|
| Levered Free Cash Flow | -196,561 | - | -6,362 | -32,032 | -20,941 | Upgrade
|
| Unlevered Free Cash Flow | -182,309 | - | -3,582 | -27,045 | -11,995 | Upgrade
|
| Change in Net Working Capital | -6,951 | - | -25,843 | 18,921 | 5,420 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.