Tien Phong Securities 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 2022	FY 2021	FY 2015	2010 - 2014
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '15 Dec 31, 2015	2010 - 2014
Net Income	296,829	379,111	228,520	149,864	210,684	3,804	Upgrade
Depreciation & Amortization, Total	1,265	2,358	8,773	13,734	5,728	284.86	Upgrade
Gain (Loss) On Sale of Investments	-23,752	-48,662	-179,218	290,316	11,560	-	Upgrade
Change in Accounts Receivable	-322,677	761,034	-848,036	-623,046	-501,753	45,085	Upgrade
Change in Accounts Payable	-71,976	-5,491	4,720	38,569	471,647	-11,893	Upgrade
Change in Other Net Operating Assets	-1,301,414	-3,365,388	882,563	-756,333	-2,299,909	79.96	Upgrade
Other Operating Activities	-80,357	4,950	18,848	361,727	236,387	-83,757	Upgrade
Operating Cash Flow	-2,616,519	-3,905,359	8,932	-797,331	-3,223,368	-51,429	Upgrade
Capital Expenditures	-19,376	-12,981	-15,041	-9,627	-17,502	-2,245	Upgrade
Investment in Securities	-	-	-	-	-	46,903	Upgrade
Other Investing Activities	-	-	-	-	-	4,448	Upgrade
Investing Cash Flow	-19,376	-12,981	-15,041	-9,627	-17,502	49,221	Upgrade
Short-Term Debt Issued	-	19,362,500	13,859,725	-	-	10,800	Upgrade
Long-Term Debt Issued	-	-	-	10,745,000	4,410,511	-	Upgrade
Total Debt Issued	21,390,500	19,362,500	13,859,725	10,745,000	4,410,511	10,800	Upgrade
Short-Term Debt Repaid	-	-17,046,664	-12,737,561	-	-	-10,800	Upgrade
Long-Term Debt Repaid	-	-	-	-10,031,050	-3,064,461	-	Upgrade
Total Debt Repaid	-19,741,164	-17,046,664	-12,737,561	-10,031,050	-3,064,461	-10,800	Upgrade
Net Debt Issued (Repaid)	1,649,336	2,315,836	1,122,164	713,950	1,346,050	-	Upgrade
Issuance of Common Stock	-	1,005,040	-	-	1,000,877	-	Upgrade
Financing Cash Flow	1,649,295	3,320,876	1,122,164	713,950	2,346,927	-	Upgrade
Net Cash Flow	-986,599	-597,463	1,116,054	-93,008	-893,942	-2,208	Upgrade
Free Cash Flow	-2,635,894	-3,918,339	-6,109	-806,958	-3,240,869	-53,674	Upgrade
Free Cash Flow Margin	-177.22%	-251.57%	-0.26%	-33.77%	-277.67%	-678.15%	Upgrade
Free Cash Flow Per Share	-7543.68	-11733.72	-27.27	-3600.96	-19873.78	-1996.80	Upgrade
Cash Interest Paid	552,574	489,108	481,198	-	-	8.3	Upgrade
Cash Income Tax Paid	93,295	88,722	16,948	-	-	-	Upgrade

Updated Jan 22, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.