PC1 Group JSC (HOSE:PC1)
Vietnam flag Vietnam · Delayed Price · Currency is VND
21,150
+150 (0.71%)
At close: Apr 18, 2025

PC1 Group JSC Cash Flow Statement

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 Jan '24 Jan '23 Jan '22 Jan '21 2016 - 2020
Net Income
467,58336,167459,825695,020512,806
Upgrade
Depreciation & Amortization
877,138771,515626,514364,223279,793
Upgrade
Other Amortization
5,2484,7343,111--
Upgrade
Loss (Gain) From Sale of Assets
-151,744-188,222-92,543-385,941-55,387
Upgrade
Other Operating Activities
460,126162,699169,51696,55555,761
Upgrade
Change in Accounts Receivable
-266,544501,60334,259-28,296-1,450,566
Upgrade
Change in Inventory
-628,938-37,74322,307-172,788707,980
Upgrade
Change in Accounts Payable
322,176-211,425116,260-407,840583,846
Upgrade
Change in Other Net Operating Assets
4,90212,056-50,121-67,693-1,614
Upgrade
Operating Cash Flow
1,089,9481,051,3861,289,12793,241632,620
Upgrade
Operating Cash Flow Growth
3.67%-18.44%1282.58%-85.26%-
Upgrade
Capital Expenditures
-446,492-492,252-1,728,787-3,991,158-932,674
Upgrade
Sale of Property, Plant & Equipment
31,808168,2113,2153,3242,560
Upgrade
Divestitures
-28,472---
Upgrade
Investment in Securities
-72,959-68,400-1,543,036-925,127-86,463
Upgrade
Other Investing Activities
98,28598,80358,07344,92841,096
Upgrade
Investing Cash Flow
-646,103-72,310-3,808,456-4,949,433-856,371
Upgrade
Long-Term Debt Issued
7,718,2915,792,4508,718,88815,587,2044,925,062
Upgrade
Long-Term Debt Repaid
-7,828,284-7,163,216-5,964,736-10,303,208-4,214,089
Upgrade
Net Debt Issued (Repaid)
-109,993-1,370,7652,754,1525,283,995710,973
Upgrade
Issuance of Common Stock
---57,350437,081
Upgrade
Common Dividends Paid
-202,587-124,231-40,014-23,706-15,053
Upgrade
Other Financing Activities
44,2003,21497,424364,459-
Upgrade
Financing Cash Flow
-268,380-1,491,7822,811,5625,682,0981,133,002
Upgrade
Foreign Exchange Rate Adjustments
19,64413,567-2,854-9,694-1,137
Upgrade
Net Cash Flow
195,110-499,140289,380816,211908,114
Upgrade
Free Cash Flow
643,456559,134-439,659-3,897,917-300,053
Upgrade
Free Cash Flow Growth
15.08%----
Upgrade
Free Cash Flow Margin
6.38%7.27%-5.26%-39.66%-4.49%
Upgrade
Free Cash Flow Per Share
1799.161563.39-1229.32-11129.60-859.93
Upgrade
Cash Interest Paid
698,054860,761574,362306,386245,294
Upgrade
Cash Income Tax Paid
76,542102,72582,089136,60464,183
Upgrade
Levered Free Cash Flow
168,690583,465-1,534,276-2,445,028-450,105
Upgrade
Unlevered Free Cash Flow
602,1711,108,965-1,157,298-2,247,872-298,626
Upgrade
Change in Net Working Capital
782,786-171,624876,004-842,338160,357
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.