Ha Do Group JSC (HOSE:HDG)
Vietnam flag Vietnam · Delayed Price · Currency is VND
26,200
-300 (-1.13%)
At close: Apr 2, 2025

Ha Do Group 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
576,332665,0781,095,6181,096,498979,142
Upgrade
Depreciation & Amortization
520,035519,625528,433315,777234,002
Upgrade
Other Amortization
344.44324.326,8237,2305,637
Upgrade
Loss (Gain) From Sale of Assets
-56,87341,072-56,553296.97-46,124
Upgrade
Other Operating Activities
420,385199,260213,054128,593435,530
Upgrade
Change in Accounts Receivable
-49,145-64,30660,294-484,678-215,517
Upgrade
Change in Inventory
210,925307,242-27,691240,2671,420,255
Upgrade
Change in Accounts Payable
-507,884-511,595-223,37087,222-1,600,808
Upgrade
Change in Other Net Operating Assets
-14,97522,3145,1925,9172,710
Upgrade
Operating Cash Flow
907,146793,6261,941,9881,056,9341,425,838
Upgrade
Operating Cash Flow Growth
14.30%-59.13%83.74%-25.87%110.55%
Upgrade
Capital Expenditures
-22,277-147,820-428,569-1,993,198-1,834,699
Upgrade
Sale of Property, Plant & Equipment
1,388646.06---
Upgrade
Investment in Securities
--44,940-36,00030,618-325,794
Upgrade
Other Investing Activities
56,8739,41546,40228,84114,600
Upgrade
Investing Cash Flow
-33,550-326,165-79,631-2,073,935-2,055,303
Upgrade
Long-Term Debt Issued
70,428599,1131,133,8313,298,0312,417,004
Upgrade
Long-Term Debt Repaid
-557,424-1,324,774-2,375,363-2,458,840-1,610,635
Upgrade
Net Debt Issued (Repaid)
-486,996-725,661-1,241,532839,191806,369
Upgrade
Issuance of Common Stock
-245.38200,013309,5674,508
Upgrade
Repurchase of Common Stock
-187.21----
Upgrade
Common Dividends Paid
-282,525-133,703-267,150-303,722-122,409
Upgrade
Financing Cash Flow
-769,708-859,119-1,308,669845,037688,468
Upgrade
Foreign Exchange Rate Adjustments
-12,068-57,251-89,626-35,562-22,012
Upgrade
Net Cash Flow
91,820-448,909464,063-207,52736,990
Upgrade
Free Cash Flow
884,869645,8061,513,419-936,264-408,861
Upgrade
Free Cash Flow Growth
37.02%-57.33%---
Upgrade
Free Cash Flow Margin
32.54%22.35%42.26%-24.79%-8.18%
Upgrade
Free Cash Flow Per Share
2630.941920.144527.47-2797.93-1228.26
Upgrade
Cash Interest Paid
342,091538,843530,709414,815335,359
Upgrade
Cash Income Tax Paid
111,349126,535253,168434,044151,537
Upgrade
Levered Free Cash Flow
1,085,997819,763432,797-398,342-653,543
Upgrade
Unlevered Free Cash Flow
1,303,2411,123,826749,531-145,015-429,308
Upgrade
Change in Net Working Capital
-35,696179,486630,720-295,110-2,371
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.