HOSE:NHT 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 2020	FY 2019
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	46,344	22,565	522.78	72,956	44,357
Depreciation & Amortization	26,981	25,116	35,734	37,323	6,994
Other Amortization	455.53	479.96	-	-	-
Loss (Gain) From Sale of Assets	3,255	1,571	290.52	-5,696	-710.13
Other Operating Activities	1,747	-8,315	-29,872	-7,079	-10,532
Change in Accounts Receivable	-2,429	-27,465	28,853	524.22	-11,052
Change in Inventory	16,638	29,550	70,644	-62,619	-10,225
Change in Accounts Payable	-17,077	-803.41	-21,516	-12,666	40,581
Change in Other Net Operating Assets	17,058	286.12	4,834	7,436	-36,494
Operating Cash Flow	92,972	53,295	98,560	30,178	22,919
Operating Cash Flow Growth	74.45%	-45.93%	226.59%	31.68%	-
Capital Expenditures	-41,049	-	-	-15,973	-89,179
Sale of Property, Plant & Equipment	159,526	-	-	685.79	72.73
Investment in Securities	-	-	-	-60,221	-74,041
Other Investing Activities	-	9.99	891	408.48	949.28
Investing Cash Flow	118,477	-3,090	-11,039	-54,600	-162,199
Long-Term Debt Issued	205,303	270,546	256,505	629,298	226,060
Long-Term Debt Repaid	-259,607	-295,256	-323,220	-617,680	-115,040
Net Debt Issued (Repaid)	-54,304	-24,710	-66,715	11,618	111,020
Issuance of Common Stock	-	-	-	51,290	-
Common Dividends Paid	-	-24,004	-36,112	-44,623	-
Financing Cash Flow	-54,304	-48,714	-102,827	18,286	111,020
Foreign Exchange Rate Adjustments	-	337.49	426.53	10.65	-23.49
Net Cash Flow	157,145	1,828	-14,879	-6,125	-28,284
Free Cash Flow	51,923	53,295	98,560	14,205	-66,261
Free Cash Flow Growth	-2.57%	-45.93%	593.84%	-	-
Free Cash Flow Margin	13.64%	15.14%	31.84%	1.60%	-29.58%
Free Cash Flow Per Share	2163.49	2220.27	4106.03	524.84	-4622.17
Cash Interest Paid	647.21	8,178	9,368	16,614	3,301
Cash Income Tax Paid	2,560	2,328	8,402	13,710	14,612
Levered Free Cash Flow	65,057	38,215	-	-131,779	-
Unlevered Free Cash Flow	68,362	43,152	-	-121,120	-
Change in Working Capital	14,190	11,877	91,884	-67,326	-17,190

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