Sai Gon Thuong Tin Real Estate JSC (HOSE:SCR)
Vietnam
· Delayed Price · Currency is VND 6,760.00
-20.00 (-0.29%)
At close: Apr 2, 2025
HOSE:SCR 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 2,937 | 8,719 | 50,165 | 187,140 | 188,691 | Upgrade
|
| Depreciation & Amortization | 52,639 | 53,600 | 49,978 | 47,327 | 44,589 | Upgrade
|
| Other Amortization | 2,671 | 2,667 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -462,555 | -339,990 | -418,624 | -271,120 | -667,949 | Upgrade
|
| Other Operating Activities | -6,239 | -76,920 | 37,295 | 55,445 | 3,240 | Upgrade
|
| Change in Accounts Receivable | -1,303,963 | -318,175 | 225,070 | 914,025 | 250,928 | Upgrade
|
| Change in Inventory | -285,802 | -887,608 | 19,877 | 513,512 | 850,776 | Upgrade
|
| Change in Accounts Payable | 216,776 | -117,824 | -509,314 | -610,715 | -245,910 | Upgrade
|
| Change in Other Net Operating Assets | -47,124 | 13,008 | -8,851 | 80,111 | -35,702 | Upgrade
|
| Operating Cash Flow | -1,830,662 | -1,585,974 | -630,955 | 915,726 | 388,663 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 135.61% | - | Upgrade
|
| Capital Expenditures | -1,014 | -2,017 | -319,047 | -4,727 | -98,936 | Upgrade
|
| Sale of Property, Plant & Equipment | 167,050 | - | - | 50 | - | Upgrade
|
| Investment in Securities | 535,714 | 74,122 | -106,055 | -156,237 | -751,342 | Upgrade
|
| Other Investing Activities | 571,531 | 280,736 | 274,970 | 137,446 | 54,121 | Upgrade
|
| Investing Cash Flow | 860,279 | 495,153 | 370,486 | 137,050 | -792,239 | Upgrade
|
| Long-Term Debt Issued | 3,528,318 | 2,255,718 | 1,253,742 | 1,084,226 | 2,756,215 | Upgrade
|
| Long-Term Debt Repaid | -2,846,250 | -1,171,258 | -912,439 | -2,304,158 | -2,227,361 | Upgrade
|
| Net Debt Issued (Repaid) | 682,068 | 1,084,461 | 341,303 | -1,219,932 | 528,854 | Upgrade
|
| Issuance of Common Stock | 349,333 | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | -523.7 | - | - | - | Upgrade
|
| Other Financing Activities | -1,072 | - | - | -317.13 | -394.13 | Upgrade
|
| Financing Cash Flow | 1,030,328 | 1,083,937 | 341,303 | -1,220,250 | 528,460 | Upgrade
|
| Net Cash Flow | 59,945 | -6,884 | 80,834 | -167,474 | 124,884 | Upgrade
|
| Free Cash Flow | -1,831,676 | -1,587,991 | -950,002 | 910,998 | 289,727 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 214.43% | - | Upgrade
|
| Free Cash Flow Margin | -229.21% | -427.80% | -106.35% | 54.12% | 31.55% | Upgrade
|
| Free Cash Flow Per Share | -4253.82 | -4013.51 | -2401.05 | 2302.47 | 732.25 | Upgrade
|
| Cash Interest Paid | 290,968 | 364,730 | 296,017 | 166,712 | 230,652 | Upgrade
|
| Cash Income Tax Paid | 30,511 | 19,748 | 18,480 | 31,350 | 17,066 | Upgrade
|
| Levered Free Cash Flow | 428,309 | -2,007,915 | 9,828 | 936,241 | -307,879 | Upgrade
|
| Unlevered Free Cash Flow | 618,029 | -1,817,590 | 203,935 | 1,183,872 | -157,286 | Upgrade
|
| Change in Net Working Capital | -642,249 | 1,857,023 | -436,500 | -1,073,288 | -200,814 | Upgrade
|
Updated Feb 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.