Thu Dau Mot Water JSC (HOSE:TDM)
Vietnam flag Vietnam · Delayed Price · Currency is VND
53,000
0.00 (0.00%)
At close: Apr 18, 2025

Thu Dau Mot Water JSC Cash Flow Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2017 - 2019
Period Ending
Mar '25 Dec '24 Jan '24 Jan '23 Jan '22 Jan '21 2018 - 2020
Net Income
310,655204,408283,450220,391328,619172,956
Upgrade
Depreciation & Amortization
133,125141,549148,943145,364129,876104,144
Upgrade
Other Amortization
85.3185.31----
Upgrade
Loss (Gain) From Sale of Assets
-106,314---24,373-188,633-
Upgrade
Other Operating Activities
-53,746-449.83-106,6845,697-866.37-25,260
Upgrade
Change in Accounts Receivable
229,845255,594-94,586-168,507111,4116,220
Upgrade
Change in Inventory
-38,189-75,19758,508-59,769-33,468-2,488
Upgrade
Change in Accounts Payable
18,008-5,30751,4061,805-3,726-2,165
Upgrade
Change in Other Net Operating Assets
1,5912,290-251.48-1,1822,214-880.44
Upgrade
Operating Cash Flow
495,060522,973340,786119,426345,428252,526
Upgrade
Operating Cash Flow Growth
119.26%53.46%185.35%-65.43%36.79%46.11%
Upgrade
Capital Expenditures
-215,431-242,775-139,346-13,526-57,897-87,924
Upgrade
Sale of Property, Plant & Equipment
---350.88--
Upgrade
Investment in Securities
-456,084-300,094-82,803-39,000-79,738-365,404
Upgrade
Other Investing Activities
25,87727,550121,752110,782101,95578,373
Upgrade
Investing Cash Flow
-762,537-632,219-145,39658,607-35,680-374,956
Upgrade
Long-Term Debt Issued
-480,986316,688109,18490,32698,238
Upgrade
Long-Term Debt Repaid
--377,666-305,589-219,805-246,858-214,296
Upgrade
Net Debt Issued (Repaid)
-23,608103,31911,099-110,621-156,532-116,058
Upgrade
Issuance of Common Stock
-299,846---64,425
Upgrade
Common Dividends Paid
-140,000-140,000-130,000-120,000-120,000-95,700
Upgrade
Financing Cash Flow
-163,608263,166-118,901-230,621-276,532-147,333
Upgrade
Net Cash Flow
-431,086153,92076,489-52,58833,216-269,763
Upgrade
Free Cash Flow
279,629280,198201,441105,900287,531164,602
Upgrade
Free Cash Flow Growth
334.57%39.10%90.22%-63.17%74.68%-
Upgrade
Free Cash Flow Margin
51.95%51.47%37.82%22.11%68.95%42.68%
Upgrade
Free Cash Flow Per Share
2536.702594.432014.411059.002875.311693.91
Upgrade
Cash Interest Paid
9,5509,55020,17618,66529,46734,676
Upgrade
Cash Income Tax Paid
18,88318,88316,9759,9617,7199,482
Upgrade
Levered Free Cash Flow
51,290-10,000238,74879,105158,188254,938
Upgrade
Unlevered Free Cash Flow
57,951-4,171251,08192,481176,731275,723
Upgrade
Change in Net Working Capital
13,00055,169-99,872188,51618,825-137,508
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.