HOSE:ILB 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 2018	FY 2017
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017
Net Income	100,095	97,378	98,531	64,711	59,012
Depreciation & Amortization	73,646	74,175	74,889	44,869	43,971
Other Amortization	-	-	-	59.8	-
Loss (Gain) From Sale of Assets	185.91	-	-	-1,542	-1,027
Other Operating Activities	-24,553	-24,732	-7,807	-5,768	-6,996
Change in Accounts Receivable	33,660	45,786	8,068	-65,109	35,482
Change in Inventory	-	-	-	-	323.25
Change in Accounts Payable	29,727	40,754	50,915	45,711	1,899
Change in Other Net Operating Assets	-20,350	-35,610	-37,115	-47,918	-17,680
Operating Cash Flow	192,411	197,751	187,480	35,015	114,983
Operating Cash Flow Growth	449.51%	5.48%	435.43%	-69.55%	-
Capital Expenditures	-49,215	-49,215	-9,917	-75,690	-80,285
Investment in Securities	-2,400	-7,400	1,440	2,772	3,148
Other Investing Activities	3,111	3,138	5,762	1,464	747.43
Investing Cash Flow	-48,504	-53,477	-2,715	-71,453	-76,390
Long-Term Debt Issued	-	12,672	-	96,510	69,053
Long-Term Debt Repaid	-	-62,108	-67,236	-59,382	-68,785
Net Debt Issued (Repaid)	-49,440	-49,436	-67,236	37,128	268.55
Issuance of Common Stock	-	-	-	58,022	-
Common Dividends Paid	-54,250	-54,187	-51,069	-14,625	-22,848
Financing Cash Flow	-103,690	-103,623	-118,305	80,526	-22,579
Foreign Exchange Rate Adjustments	3,926	3,926	1,778	-10.41	-2.13
Net Cash Flow	44,143	44,577	68,238	44,078	16,012
Free Cash Flow	143,196	148,536	177,563	-40,675	34,698
Free Cash Flow Growth	-	-16.35%	-	-	-
Free Cash Flow Margin	28.34%	29.94%	33.41%	-9.47%	9.12%
Free Cash Flow Per Share	5471.97	5746.09	6869.00	-1913.31	1758.77
Cash Interest Paid	20,196	20,196	27,194	22,502	22,264
Cash Income Tax Paid	28,932	28,932	26,844	17,025	18,399
Levered Free Cash Flow	-	167,244	-	-5,834	-
Unlevered Free Cash Flow	-	179,824	-	7,741	-
Change in Net Working Capital	-	-67,805	-	29,161	-

Updated May 9, 2019. Source: S&P Global Market Intelligence. Standard template. Financial Sources.