SEAREFICO Corporation (HOSE:SRF)
Vietnam
· Delayed Price · Currency is VND 8,740.00
+320.00 (3.80%)
At close: Feb 14, 2025
SEAREFICO 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 2,107 | 2,987 | -141,294 | 29,465 | 39,879 | Upgrade
|
| Depreciation & Amortization | 13,500 | 17,526 | 16,875 | 16,866 | 12,449 | Upgrade
|
| Other Amortization | - | 79.8 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -7,642 | -13,732 | -102,786 | -26,174 | -32,779 | Upgrade
|
| Other Operating Activities | -1,192 | 1,098 | 77,418 | -21,496 | -3,923 | Upgrade
|
| Change in Accounts Receivable | 34,891 | -73,352 | 4,227 | 97,137 | 45,156 | Upgrade
|
| Change in Inventory | -67,676 | 29,412 | 56,199 | -50,305 | 27,218 | Upgrade
|
| Change in Accounts Payable | -103,704 | -7,680 | 207,646 | -38,163 | -81,713 | Upgrade
|
| Change in Other Net Operating Assets | -1,799 | 3,698 | -1,087 | 2,004 | 94.74 | Upgrade
|
| Operating Cash Flow | -131,516 | -39,964 | 117,198 | 9,333 | 6,380 | Upgrade
|
| Operating Cash Flow Growth | - | - | 1155.68% | 46.28% | - | Upgrade
|
| Capital Expenditures | -11,135 | -43,361 | -6,984 | -16,910 | -42,543 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 191.85 | 1,185 | 863.64 | Upgrade
|
| Investment in Securities | -1,300 | - | 247,985 | - | 1,539 | Upgrade
|
| Other Investing Activities | 10,220 | 15,394 | 15,118 | 87,279 | -5,732 | Upgrade
|
| Investing Cash Flow | 37,817 | 22,025 | 248,678 | 71,553 | -45,872 | Upgrade
|
| Long-Term Debt Issued | 949,220 | 1,365,116 | 851,627 | 1,503,870 | 1,693,163 | Upgrade
|
| Total Debt Issued | 949,220 | 1,365,116 | 851,627 | 1,503,870 | 1,693,163 | Upgrade
|
| Long-Term Debt Repaid | -1,013,175 | -1,332,040 | -1,039,212 | -1,597,618 | -1,620,903 | Upgrade
|
| Net Debt Issued (Repaid) | -63,954 | 33,076 | -187,585 | -93,748 | 72,259 | Upgrade
|
| Issuance of Common Stock | 2,032 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -377.3 | Upgrade
|
| Common Dividends Paid | - | - | - | -526.61 | -51,507 | Upgrade
|
| Other Financing Activities | - | - | - | 10,769 | 30,788 | Upgrade
|
| Financing Cash Flow | -61,922 | 33,076 | -187,585 | -83,505 | 51,164 | Upgrade
|
| Foreign Exchange Rate Adjustments | 292.79 | 12.85 | 3.16 | 17.52 | 28.66 | Upgrade
|
| Net Cash Flow | -155,328 | 15,150 | 178,294 | -2,601 | 11,701 | Upgrade
|
| Free Cash Flow | -142,651 | -83,324 | 110,213 | -7,577 | -36,162 | Upgrade
|
| Free Cash Flow Margin | -13.25% | -5.07% | 9.30% | -0.81% | -2.43% | Upgrade
|
| Free Cash Flow Per Share | -4222.11 | -2466.18 | 3262.03 | -239.15 | -1070.30 | Upgrade
|
| Cash Interest Paid | 31,209 | 41,870 | 39,243 | 36,235 | 45,224 | Upgrade
|
| Cash Income Tax Paid | 3,010 | 14,649 | 8,310 | 9,132 | 5,680 | Upgrade
|
| Levered Free Cash Flow | -137,796 | -80,028 | 225,217 | -11,742 | 16,814 | Upgrade
|
| Unlevered Free Cash Flow | -118,575 | -53,207 | 249,008 | 11,064 | 44,791 | Upgrade
|
| Change in Net Working Capital | 132,625 | 54,653 | -353,700 | 13,416 | -38,120 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.