Ocean Group JSC 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	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Net Income	85,041	119,298	94,080	40,439	-75,970
Depreciation & Amortization	47,083	45,505	53,990	72,083	78,946
Other Amortization	-	762.08	-	-	-
Loss (Gain) From Sale of Assets	-59,822	-59,260	-73,827	-22,217	-14,916
Other Operating Activities	50,931	35,877	77,075	54,912	82,959
Change in Accounts Receivable	-20,437	265,941	128,008	108,165	441,405
Change in Inventory	-39,254	5,472	13,401	22,540	-20,057
Change in Accounts Payable	-69,046	-158,437	-201,329	26,970	-639,571
Change in Other Net Operating Assets	10,088	-1,943	16,053	486.61	24,719
Operating Cash Flow	4,583	253,215	107,451	370,396	-109,945
Operating Cash Flow Growth	-98.19%	135.66%	-70.99%	-	-
Capital Expenditures	-67,904	-12,387	-16,066	-17,739	-9,023
Sale of Property, Plant & Equipment	442.01	208.77	1,341	38.52	177.88
Investment in Securities	-1,000	-194,031	-2,083,290	-17,921	-
Other Investing Activities	40,719	23,886	51,552	13,424	16,101
Investing Cash Flow	-57,668	-164,350	-2,485,465	216,701	-28,910
Long-Term Debt Issued	120,573	375,731	1,533,911	10,937	-
Long-Term Debt Repaid	-275,870	-471,822	-12,523	-33,008	-
Net Debt Issued (Repaid)	-155,297	-96,091	1,521,388	-22,070	-
Issuance of Common Stock	111,359	-	-	-	20,000
Common Dividends Paid	-	-	-8.92	-	-
Other Financing Activities	-	2.01	320,000	-	-
Financing Cash Flow	-43,937	-96,089	1,841,379	-22,070	20,000
Foreign Exchange Rate Adjustments	-	8.59	10.34	-63.76	-20.18
Net Cash Flow	-97,022	-7,216	-536,624	564,963	-118,875
Free Cash Flow	-63,320	240,828	91,385	352,657	-118,968
Free Cash Flow Growth	-	163.53%	-74.09%	-	-
Free Cash Flow Margin	-5.55%	23.92%	9.28%	34.88%	-29.07%
Free Cash Flow Per Share	-210.72	802.76	304.62	1175.52	-396.56
Cash Interest Paid	114,528	114,744	5,615	19,161	12,869
Cash Income Tax Paid	33,690	46,272	23,440	40,764	6,727
Levered Free Cash Flow	25,176	4,918	107,453	311,532	-155,489
Unlevered Free Cash Flow	92,729	72,274	120,082	320,613	-146,922
Change in Working Capital	-118,649	111,033	-43,867	225,179	-180,963

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