LDG Investment JSC (HOSE:LDG)
Vietnam
· Delayed Price · Currency is VND 2,060.00
+130.00 (6.74%)
At close: Feb 21, 2025
LDG Investment JSC 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | Jan '21 Jan 1, 2021 | 2020 - 2016 |
| Net Income | -777,869 | -527,174 | 3,970 | 141,847 | 12,910 | Upgrade
|
| Depreciation & Amortization | 8,333 | 8,399 | 16,527 | 17,157 | 13,016 | Upgrade
|
| Other Amortization | - | 9,294 | 15,940 | 1,188 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -16.86 | - | - | 56.63 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -149,984 | - | Upgrade
|
| Other Operating Activities | 356,405 | 176,227 | -105,211 | 14,770 | -151,836 | Upgrade
|
| Change in Accounts Receivable | 348,185 | 616,525 | -791,344 | -1,551,965 | -102,224 | Upgrade
|
| Change in Inventory | -23,817 | -173,047 | -43,708 | -116,810 | 627,617 | Upgrade
|
| Change in Accounts Payable | 204,234 | -183,497 | 904,701 | 763,846 | -515,438 | Upgrade
|
| Change in Other Net Operating Assets | -40,434 | -27,533 | -36,817 | -74,000 | 19,453 | Upgrade
|
| Operating Cash Flow | 75,020 | -100,804 | -35,941 | -953,893 | -96,502 | Upgrade
|
| Capital Expenditures | - | -2,499 | -10,061 | -2,532 | -40.45 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.73 | - | - | 3,145 | - | Upgrade
|
| Investment in Securities | - | - | - | 223,340 | -132,767 | Upgrade
|
| Other Investing Activities | 14.14 | 132.78 | 12,466 | 55.76 | 529.06 | Upgrade
|
| Investing Cash Flow | 16.86 | -1,262 | 26,078 | 337,792 | -269,928 | Upgrade
|
| Long-Term Debt Issued | 75,200 | 294,523 | 1,296,849 | 1,386,839 | 569,863 | Upgrade
|
| Long-Term Debt Repaid | -152,900 | -192,029 | -1,358,785 | -706,127 | -233,145 | Upgrade
|
| Net Debt Issued (Repaid) | -77,700 | 102,494 | -61,936 | 680,713 | 336,718 | Upgrade
|
| Financing Cash Flow | -77,700 | 102,494 | -61,936 | 680,713 | 336,718 | Upgrade
|
| Net Cash Flow | -2,663 | 428.15 | -71,799 | 64,612 | -29,712 | Upgrade
|
| Free Cash Flow | 75,020 | -103,304 | -46,002 | -956,425 | -96,542 | Upgrade
|
| Free Cash Flow Margin | - | - | -23.81% | -297.69% | -6.95% | Upgrade
|
| Free Cash Flow Per Share | 292.80 | -403.20 | -179.41 | -3733.00 | -376.24 | Upgrade
|
| Cash Interest Paid | - | 7,620 | 86,963 | 49,516 | 21,008 | Upgrade
|
| Cash Income Tax Paid | - | 2,990 | 33,625 | 6,828 | 147,458 | Upgrade
|
| Levered Free Cash Flow | 960,175 | 580,283 | -719,255 | -1,389,903 | 278,562 | Upgrade
|
| Unlevered Free Cash Flow | 994,595 | 603,836 | -669,769 | -1,359,123 | 291,476 | Upgrade
|
| Change in Net Working Capital | -1,397,213 | -832,934 | 644,964 | 1,419,479 | -245,448 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.