Southern Hydropower JSC (HOSE:SHP)
Vietnam · Delayed Price · Currency is VND 35,000
-100 (-0.28%)
At close: Oct 31, 2025
Southern Hydropower JSC Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 338,859 | 295,931 | 275,281 | 321,032 | 265,133 | 63,418 | Upgrade |
Depreciation & Amortization | 106,217 | 117,964 | 156,052 | 156,367 | 156,425 | 173,262 | Upgrade |
Other Amortization | 26.09 | 26.09 | - | - | - | - | Upgrade |
Loss (Gain) on Sale of Assets | -958.09 | -453.96 | - | - | - | - | Upgrade |
Change in Accounts Receivable | -3,287 | -683.57 | -119,616 | 9,991 | -22,031 | 7,106 | Upgrade |
Change in Inventory | -144.4 | 990.53 | 194.3 | 373.16 | -2,337 | 991.81 | Upgrade |
Change in Accounts Payable | 122,598 | 2,305 | -4,506 | -19,318 | 26,811 | 1,888 | Upgrade |
Change in Other Net Operating Assets | 4,899 | -7,171 | -2,760 | 323.22 | 669.31 | 565.45 | Upgrade |
Other Operating Activities | -10,813 | -5,524 | -22,776 | 8,478 | -3,392 | -9,552 | Upgrade |
Operating Cash Flow | 557,397 | 403,384 | 281,869 | 477,246 | 421,279 | 237,679 | Upgrade |
Operating Cash Flow Growth | 32.33% | 43.11% | -40.94% | 13.29% | 77.25% | -38.66% | Upgrade |
Capital Expenditures | -1,211 | -43.25 | -1,936 | -2,411 | -956.79 | -1,455 | Upgrade |
Sale of Property, Plant & Equipment | - | - | 76.36 | - | - | - | Upgrade |
Other Investing Activities | - | 319.12 | 998.58 | - | - | - | Upgrade |
Investing Cash Flow | -23,224 | -21,738 | 29,139 | -32,411 | -956.79 | -1,455 | Upgrade |
Long-Term Debt Issued | - | 15,273 | - | - | 64,579 | 37,147 | Upgrade |
Long-Term Debt Repaid | - | -105,273 | -1,200,000 | -178,471 | -251,458 | -212,156 | Upgrade |
Net Debt Issued (Repaid) | -74,273 | -90,000 | -1,200,000 | -178,471 | -186,879 | -175,009 | Upgrade |
Common Dividends Paid | -476,771 | -301,571 | -351,251 | -199,869 | -94,944 | -139,704 | Upgrade |
Other Financing Activities | - | - | 1,080,000 | - | - | - | Upgrade |
Financing Cash Flow | -551,044 | -391,571 | -471,251 | -378,340 | -281,823 | -314,714 | Upgrade |
Net Cash Flow | -16,872 | -9,924 | -160,242 | 66,495 | 138,499 | -78,490 | Upgrade |
Free Cash Flow | 556,186 | 403,341 | 279,934 | 474,835 | 420,322 | 236,224 | Upgrade |
Free Cash Flow Growth | 32.39% | 44.09% | -41.05% | 12.97% | 77.93% | -38.70% | Upgrade |
Free Cash Flow Margin | 81.74% | 64.24% | 42.34% | 63.64% | 63.90% | 55.02% | Upgrade |
Free Cash Flow Per Share | 5531.15 | 3985.34 | 2765.97 | 4691.75 | 4153.12 | 2334.07 | Upgrade |
Cash Interest Paid | 1,929 | 7,385 | 19,490 | 26,599 | 42,474 | 57,698 | Upgrade |
Cash Income Tax Paid | 41,931 | 27,539 | 43,513 | 28,658 | 13,032 | 4,403 | Upgrade |
Levered Free Cash Flow | 253,134 | 333,232 | 210,576 | 397,035 | 283,500 | 267,519 | Upgrade |
Unlevered Free Cash Flow | 254,263 | 337,708 | 222,522 | 413,580 | 309,708 | 303,339 | Upgrade |
Change in Working Capital | 124,066 | -4,559 | -126,688 | -8,631 | 3,113 | 10,551 | Upgrade |
Source: S&P Global Market Intelligence. Utility template. Financial Sources.