Sam Holdings Corporation (HOSE:SAM)
Vietnam
· Delayed Price · Currency is VND 7,130.00
-20.00 (-0.28%)
At close: Feb 19, 2025
Sam Holdings 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | 83,957 | 18,333 | 2,763 | 154,340 | 92,624 | Upgrade
|
| Depreciation & Amortization | 40,283 | 42,204 | 54,504 | 56,353 | 57,664 | Upgrade
|
| Other Amortization | 254.47 | 311.1 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 10,037 | -6,469 | 4,949 | -19,425 | Upgrade
|
| Other Operating Activities | 26,053 | -2,066 | 62,676 | 32,178 | -141,101 | Upgrade
|
| Change in Accounts Receivable | - | 413,541 | -1,659,632 | -414,143 | -148,837 | Upgrade
|
| Change in Inventory | - | 13,395 | -242,106 | -22,748 | -152,137 | Upgrade
|
| Change in Accounts Payable | - | -437,847 | 2,181,255 | -646,213 | -234,968 | Upgrade
|
| Change in Other Net Operating Assets | - | -4,844 | -29,746 | 4,146 | 6,604 | Upgrade
|
| Operating Cash Flow | 150,548 | 231,935 | 433,308 | -1,044,142 | -545,208 | Upgrade
|
| Operating Cash Flow Growth | -35.09% | -46.47% | - | - | - | Upgrade
|
| Capital Expenditures | -646.22 | -35,211 | -61,510 | -93,837 | -119,602 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 257.57 | - | 815 | 229.14 | Upgrade
|
| Investment in Securities | -1,261 | 192,188 | -708,425 | -125,235 | 43,438 | Upgrade
|
| Other Investing Activities | 31,524 | 22,541 | 25,471 | 7,779 | 46,492 | Upgrade
|
| Investing Cash Flow | 183,847 | 176,028 | -722,796 | -246,189 | 30,890 | Upgrade
|
| Long-Term Debt Issued | 674,348 | 1,665,026 | 1,847,838 | 2,281,067 | 978,857 | Upgrade
|
| Long-Term Debt Repaid | -705,001 | -1,901,105 | -2,054,934 | -1,377,615 | -881,941 | Upgrade
|
| Net Debt Issued (Repaid) | -30,652 | -236,079 | -207,096 | 903,452 | 96,916 | Upgrade
|
| Issuance of Common Stock | - | - | - | 934,502 | - | Upgrade
|
| Common Dividends Paid | -4,200 | - | - | -5,565 | -8,539 | Upgrade
|
| Other Financing Activities | - | -7,550 | -5,119 | - | 500,440 | Upgrade
|
| Financing Cash Flow | -34,852 | -243,629 | -212,214 | 1,832,389 | 588,817 | Upgrade
|
| Foreign Exchange Rate Adjustments | -61.84 | -227.62 | -248.44 | -257.54 | 13.39 | Upgrade
|
| Net Cash Flow | 299,480 | 164,106 | -501,950 | 541,802 | 74,513 | Upgrade
|
| Free Cash Flow | 149,901 | 196,724 | 371,798 | -1,137,979 | -664,810 | Upgrade
|
| Free Cash Flow Growth | -23.80% | -47.09% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 3.71% | 8.94% | 17.63% | -60.25% | -34.64% | Upgrade
|
| Free Cash Flow Per Share | 394.58 | 517.75 | 978.52 | -3082.64 | -2177.73 | Upgrade
|
| Cash Interest Paid | 15,722 | 43,784 | 73,827 | 25,355 | 18,678 | Upgrade
|
| Cash Income Tax Paid | 9,506 | 26,967 | 37,953 | 25,462 | 18,351 | Upgrade
|
| Levered Free Cash Flow | -93,285 | 489,706 | -283,659 | -871,207 | 67,116 | Upgrade
|
| Unlevered Free Cash Flow | -55,108 | 538,684 | -227,090 | -830,116 | 141,152 | Upgrade
|
| Change in Net Working Capital | 133,078 | -521,792 | 218,209 | 763,899 | -193,842 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.