HOSE:SGR 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 2016	FY 2015
Period Ending	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015
Net Income	82,618	102,017	273,135	19,815
Depreciation & Amortization	4,762	4,634	-	-
Loss (Gain) From Sale of Assets	-16,903	-101,126	-	-
Other Operating Activities	-33,982	-42,482	-62,084	11,920
Change in Accounts Receivable	-200,668	-48,932	-	-
Change in Inventory	14,724	-56,472	-	-
Change in Accounts Payable	167,030	-64,944	-	-
Change in Other Net Operating Assets	580.72	-1,607	-	-
Operating Cash Flow	18,161	-208,914	211,051	31,735
Operating Cash Flow Growth	-	-	565.04%	-
Capital Expenditures	-5,061	-4,110	-3,793	-
Sale of Property, Plant & Equipment	5,253	-	-	-
Investment in Securities	-21,443	-269,441	50,026	3,130
Other Investing Activities	17,434	85,718	8,799	1,562
Investing Cash Flow	-45,786	-115,139	-47,091	6,478
Long-Term Debt Issued	291,219	247,032	218,019	97,264
Long-Term Debt Repaid	-220,462	-209,271	-37,125	-61,941
Net Debt Issued (Repaid)	70,756	37,761	180,895	35,323
Repurchase of Common Stock	-	-	-0.11	-
Common Dividends Paid	-59,111	-126.4	-17,498	-11,683
Financing Cash Flow	11,645	37,635	163,397	23,640
Foreign Exchange Rate Adjustments	-	-8.79	-	-
Net Cash Flow	-15,979	-286,427	327,358	61,853
Free Cash Flow	13,100	-213,024	207,258	31,735
Free Cash Flow Growth	-	-	553.09%	-
Free Cash Flow Margin	8.65%	-214.82%	19.21%	24.74%
Free Cash Flow Per Share	218.33	-3550.40	6832.62	1592.95
Cash Interest Paid	32,355	30,857	2,297	2,864
Cash Income Tax Paid	24,421	48,898	25,909	5,115
Levered Free Cash Flow	53,607	-	147,734	-
Unlevered Free Cash Flow	75,981	-	149,454	-
Change in Net Working Capital	-63,764	-	55,985	-

Source: S&P Capital IQ. Standard template. Financial Sources.