SPM Corporation (HOSE:SPM)
Vietnam
· Delayed Price · Currency is VND 11,900
0.00 (0.00%)
At close: Apr 18, 2025
SPM Corporation 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 | Mar '25 Mar 31, 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 | 6,505 | 4,618 | 12,117 | 24,623 | 20,183 | 8,187 | Upgrade
|
| Depreciation & Amortization | 18,448 | 16,646 | 11,962 | 9,856 | 8,320 | 6,734 | Upgrade
|
| Other Amortization | 52.19 | 52.19 | - | - | - | 56.67 | Upgrade
|
| Loss (Gain) From Sale of Assets | -419.92 | -409.09 | - | -257.43 | 231.33 | - | Upgrade
|
| Other Operating Activities | 6,833 | 7,959 | -6,295 | 820.61 | 13.37 | 14,965 | Upgrade
|
| Change in Accounts Receivable | 6,743 | 22,068 | 10,281 | 29,352 | -15,362 | 11,468 | Upgrade
|
| Change in Inventory | -4,108 | 5,412 | 9,869 | -5,897 | 4,736 | -37,090 | Upgrade
|
| Change in Accounts Payable | -3,321 | 3,289 | 3,073 | -12,317 | -3,527 | 23,111 | Upgrade
|
| Change in Other Net Operating Assets | -757.72 | -1,165 | 2,795 | -946.08 | -1,120 | -66.87 | Upgrade
|
| Operating Cash Flow | 29,974 | 58,469 | 43,801 | 45,234 | 13,476 | 27,365 | Upgrade
|
| Operating Cash Flow Growth | -33.73% | 33.49% | -3.17% | 235.68% | -50.76% | - | Upgrade
|
| Capital Expenditures | -6,019 | -5,457 | -15,718 | -17,463 | -9,194 | -28,647 | Upgrade
|
| Sale of Property, Plant & Equipment | 559.09 | 409.09 | - | 302.58 | - | 50.32 | Upgrade
|
| Investment in Securities | 2,000 | 2,000 | 744.96 | 6,750 | - | - | Upgrade
|
| Other Investing Activities | - | - | - | - | - | 0.26 | Upgrade
|
| Investing Cash Flow | -3,460 | -3,048 | -14,973 | -10,411 | -9,194 | -28,597 | Upgrade
|
| Short-Term Debt Issued | - | 236,150 | 390,201 | 653,876 | 668,950 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 633,440 | Upgrade
|
| Total Debt Issued | 235,396 | 236,150 | 390,201 | 653,876 | 668,950 | 633,440 | Upgrade
|
| Short-Term Debt Repaid | - | -254,830 | -438,979 | -655,257 | -673,017 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | - | -634,113 | Upgrade
|
| Total Debt Repaid | -255,041 | -254,830 | -438,979 | -655,257 | -673,017 | -634,113 | Upgrade
|
| Net Debt Issued (Repaid) | -19,645 | -18,679 | -48,777 | -1,381 | -4,067 | -672.91 | Upgrade
|
| Common Dividends Paid | -6,849 | -6,849 | - | -13,770 | - | - | Upgrade
|
| Financing Cash Flow | -26,494 | -25,528 | -48,777 | -15,151 | -4,067 | -672.91 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.01 | -0.01 | -0.04 | - | - | - | Upgrade
|
| Net Cash Flow | 20.84 | 29,893 | -19,949 | 19,672 | 214.57 | -1,904 | Upgrade
|
| Free Cash Flow | 23,956 | 53,012 | 28,083 | 27,771 | 4,282 | -1,282 | Upgrade
|
| Free Cash Flow Growth | -13.74% | 88.77% | 1.12% | 548.60% | - | - | Upgrade
|
| Free Cash Flow Margin | 7.95% | 17.80% | 6.92% | 3.97% | 0.60% | -0.21% | Upgrade
|
| Free Cash Flow Per Share | 1738.63 | 3849.80 | 2039.44 | 2016.62 | 311.00 | -93.15 | Upgrade
|
| Cash Interest Paid | - | - | - | 11,411 | 11,452 | 14,614 | Upgrade
|
| Cash Income Tax Paid | 2,488 | 2,488 | 10,763 | 5,971 | 4,173 | 1,205 | Upgrade
|
| Levered Free Cash Flow | - | 52,020 | 14,111 | -12,108 | 993.35 | -26,377 | Upgrade
|
| Unlevered Free Cash Flow | - | 56,674 | 21,462 | -4,976 | 8,151 | -17,244 | Upgrade
|
| Change in Net Working Capital | - | -38,327 | -6,151 | 23,555 | 15,072 | 11,018 | Upgrade
|
Updated Oct 20, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.