HOSE:HQC Cash Flow Statement

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Net Income	-	33,748	5,158	18,808	4,155
Depreciation & Amortization	-	520.34	536.4	668.98	969.51
Other Amortization	-	129.8	129.8	-	-
Loss (Gain) From Sale of Assets	-	-99,638	-	-	-14,423
Loss (Gain) From Sale of Investments	-	-	-	-14,341	-
Other Operating Activities	-	-75,268	-5,792	12,756	-15,144
Change in Accounts Receivable	-	-1,086,701	-30,778	-21,731	-73,891
Change in Inventory	-	18,990	-19,780	9,033	-62,241
Change in Accounts Payable	-	-501,378	13,633	3,641	2,433,261
Change in Other Net Operating Assets	-	-1,713	201.06	-537.93	-11.46
Operating Cash Flow	-	-1,711,311	-36,691	8,297	2,272,675
Operating Cash Flow Growth	-	-	-	-99.63%	1234.48%
Capital Expenditures	-	-539.44	-	-851.85	-76.22
Investment in Securities	-	-392,307	-	1,200	-2,117,980
Other Investing Activities	-	25,152	1,061	167.81	18,442
Investing Cash Flow	-	-68,715	-16,133	-5,623	-1,962,004
Long-Term Debt Issued	-	861,330	48,507	650	730
Long-Term Debt Repaid	-	-64,183	-	-730	-310,691
Net Debt Issued (Repaid)	-	797,147	48,507	-80	-309,961
Issuance of Common Stock	-	1,000,000	-	-	-
Financing Cash Flow	-	1,797,147	48,507	-80	-309,961
Net Cash Flow	-	17,121	-4,318	2,594	710.46
Free Cash Flow	-	-1,711,850	-36,691	7,445	2,272,599
Free Cash Flow Growth	-	-	-	-99.67%	1239.99%
Free Cash Flow Margin	-	-	-12.54%	2.70%	814.64%
Free Cash Flow Per Share	-	-2968.87	-76.99	15.62	4768.36
Cash Interest Paid	-	109,221	9,186	9,591	51,841
Cash Income Tax Paid	-	69,952	1,103	617.86	407.12
Levered Free Cash Flow	-	-2,653,722	-102,874	139,155	147,224
Unlevered Free Cash Flow	-	-2,590,662	-100,018	149,282	168,370
Change in Working Capital	-	-1,570,802	-36,723	-9,595	2,297,118

Source: S&P Global Market Intelligence. Standard template. Financial Sources.