Vietnam National Petroleum Group (HOSE:PLX)
Vietnam
· Delayed Price · Currency is VND 40,200
-100 (-0.25%)
At close: Apr 2, 2025
HOSE:PLX 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2016 - 2020 |
| Net Income | 2,890,002 | 2,833,907 | 1,449,741 | 2,838,904 | 988,465 | Upgrade
|
| Depreciation & Amortization | 2,008,443 | 1,508,876 | 1,512,304 | 2,121,716 | 2,050,178 | Upgrade
|
| Other Amortization | 32,536 | 675,919 | 656,043 | 126,549 | 96,670 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,466,007 | -2,465,763 | -1,818,237 | -1,405,725 | -1,350,374 | Upgrade
|
| Other Operating Activities | -77,745 | 1,405,821 | 1,605,470 | -3,396,774 | 1,714,783 | Upgrade
|
| Change in Accounts Receivable | 2,446,804 | 2,148,239 | -4,447,133 | -838,939 | 1,309,878 | Upgrade
|
| Change in Inventory | -1,054,608 | 2,623,792 | -3,914,562 | -3,965,004 | 2,617,518 | Upgrade
|
| Change in Accounts Payable | -2,316,291 | -3,354,468 | 9,905,900 | 3,832,205 | -2,303,181 | Upgrade
|
| Change in Other Net Operating Assets | -468,014 | -103,026 | 142,238 | 28,427 | 225,428 | Upgrade
|
| Operating Cash Flow | 1,995,120 | 5,273,573 | 5,091,764 | -656,322 | 5,349,364 | Upgrade
|
| Operating Cash Flow Growth | -62.17% | 3.57% | - | - | 27.96% | Upgrade
|
| Capital Expenditures | -1,986,158 | -1,652,018 | -2,120,326 | -1,649,256 | -1,856,667 | Upgrade
|
| Sale of Property, Plant & Equipment | 48,557 | 32,688 | 240,946 | 394,088 | 82,091 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -127,038 | Upgrade
|
| Investment in Securities | - | -6,902,289 | 3,544,664 | -4,211,588 | - | Upgrade
|
| Other Investing Activities | 1,133,168 | 1,446,769 | 1,338,718 | 1,021,964 | 1,370,871 | Upgrade
|
| Investing Cash Flow | 2,872,147 | -7,074,851 | 3,004,001 | -4,444,792 | -3,842,516 | Upgrade
|
| Long-Term Debt Issued | 75,761,794 | 82,478,086 | 95,830,466 | 69,085,427 | 64,510,124 | Upgrade
|
| Long-Term Debt Repaid | -77,672,313 | -77,133,802 | -96,791,210 | -69,732,811 | -64,052,894 | Upgrade
|
| Net Debt Issued (Repaid) | -1,910,519 | 5,344,284 | -960,744 | -647,383 | 457,230 | Upgrade
|
| Issuance of Common Stock | - | - | - | 2,952,955 | 1,342,822 | Upgrade
|
| Common Dividends Paid | -1,905,061 | -1,099,707 | -1,745,540 | -1,619,733 | -3,971,130 | Upgrade
|
| Financing Cash Flow | -3,815,580 | 4,244,576 | -2,706,284 | 685,839 | -2,171,078 | Upgrade
|
| Foreign Exchange Rate Adjustments | -37,797 | -1,082 | 24,051 | -3,965 | 760.64 | Upgrade
|
| Net Cash Flow | 1,013,891 | 2,442,216 | 5,413,532 | -4,419,240 | -663,469 | Upgrade
|
| Free Cash Flow | 8,963 | 3,621,555 | 2,971,438 | -2,305,579 | 3,492,697 | Upgrade
|
| Free Cash Flow Growth | -99.75% | 21.88% | - | - | 98.59% | Upgrade
|
| Free Cash Flow Margin | 0.00% | 1.32% | 0.98% | -1.36% | 2.82% | Upgrade
|
| Free Cash Flow Per Share | 5.67 | 2850.29 | 2338.62 | -1840.51 | 2905.49 | Upgrade
|
| Cash Interest Paid | 568,872 | 851,560 | 632,180 | 627,575 | 676,262 | Upgrade
|
| Cash Income Tax Paid | 912,436 | 433,197 | 454,880 | 415,702 | 529,161 | Upgrade
|
| Levered Free Cash Flow | 1,678,632 | 4,454,362 | 3,204,370 | -2,388,714 | 4,150,281 | Upgrade
|
| Unlevered Free Cash Flow | 2,037,024 | 5,015,989 | 3,606,906 | -2,010,855 | 4,596,576 | Upgrade
|
| Change in Net Working Capital | -264,931 | -3,123,920 | -2,935,866 | 4,349,751 | -3,913,124 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.