Investment and Trading of Real Estate JSC (HOSE:ITC)
Vietnam
· Delayed Price · Currency is VND 10,150
+50 (0.50%)
At close: Apr 18, 2025
HOSE:ITC 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 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 32,916 | 78,013 | 151,585 | 136,068 | 141,458 | Upgrade
|
| Depreciation & Amortization | 64,710 | 46,281 | 60,194 | 43,114 | 28,599 | Upgrade
|
| Other Amortization | 354.02 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -201.37 | -4,433 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | 142.27 | Upgrade
|
| Other Operating Activities | -57,835 | 11,690 | 17,814 | -60,717 | -20,809 | Upgrade
|
| Change in Accounts Receivable | -23,757 | -7,792 | 57,535 | 22,762 | -66,390 | Upgrade
|
| Change in Inventory | -31,228 | 14,569 | 23,648 | 163,756 | 225,962 | Upgrade
|
| Change in Accounts Payable | -129,571 | 27,035 | -135,847 | -135,150 | -211,565 | Upgrade
|
| Change in Other Net Operating Assets | 341.67 | 1,819 | -13,765 | 5,131 | -7,864 | Upgrade
|
| Operating Cash Flow | -144,270 | 167,182 | 161,164 | 174,965 | 89,532 | Upgrade
|
| Operating Cash Flow Growth | - | 3.74% | -7.89% | 95.42% | 320.12% | Upgrade
|
| Capital Expenditures | -26,042 | -14,848 | -112,791 | -67,404 | -70,880 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,636 | 6,867 | - | - | - | Upgrade
|
| Investment in Securities | 708.96 | -750 | - | -500 | 188.82 | Upgrade
|
| Other Investing Activities | 902.01 | 1,708 | 2,136 | 1,825 | 2,988 | Upgrade
|
| Investing Cash Flow | -27,694 | -20,520 | -77,756 | -53,079 | -65,203 | Upgrade
|
| Long-Term Debt Issued | 583,442 | 318,575 | 563,048 | 321,938 | 386,202 | Upgrade
|
| Long-Term Debt Repaid | -519,903 | -426,817 | -600,781 | -421,373 | -384,233 | Upgrade
|
| Net Debt Issued (Repaid) | 63,539 | -108,242 | -37,733 | -99,435 | 1,969 | Upgrade
|
| Common Dividends Paid | - | - | -12.81 | -79.66 | -34,203 | Upgrade
|
| Financing Cash Flow | 63,539 | -108,242 | -37,746 | -99,515 | -32,234 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -220.03 | - | - | - | Upgrade
|
| Net Cash Flow | -108,425 | 38,200 | 45,662 | 22,370 | -7,904 | Upgrade
|
| Free Cash Flow | -170,312 | 152,334 | 48,372 | 107,561 | 18,652 | Upgrade
|
| Free Cash Flow Growth | - | 214.92% | -55.03% | 476.66% | 9.62% | Upgrade
|
| Free Cash Flow Margin | -29.74% | 28.80% | 5.93% | 14.98% | 2.02% | Upgrade
|
| Free Cash Flow Per Share | -1775.28 | 1587.89 | 504.22 | 1121.18 | 194.43 | Upgrade
|
| Cash Interest Paid | 119,427 | 83,853 | 65,328 | 104,853 | 53,799 | Upgrade
|
| Cash Income Tax Paid | 50,004 | 33,222 | 32,072 | 41,270 | 14,806 | Upgrade
|
| Levered Free Cash Flow | -216,706 | 74,834 | 77,401 | -20,983 | 300,800 | Upgrade
|
| Unlevered Free Cash Flow | -168,621 | 127,048 | 106,155 | 15,051 | 320,007 | Upgrade
|
| Change in Net Working Capital | 284,816 | 4,615 | 3,541 | 78,911 | -210,276 | Upgrade
|
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.