Thac Mo Hydro Power JSC (HOSE:TMP)
Vietnam flag Vietnam · Delayed Price · Currency is VND
66,600
+100 (0.15%)
At close: Apr 2, 2025

Thac Mo Hydro Power JSC Cash Flow Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Jan '22 Dec '20 2015 - 2019
Net Income
350,250454,984573,354353,217178,523
Upgrade
Depreciation & Amortization
97,26392,41090,70388,84838,918
Upgrade
Other Amortization
504.13352.75--50.03
Upgrade
Loss (Gain) on Sale of Assets
----55.57-45,962
Upgrade
Loss (Gain) on Equity Investments
--20,660-20,074-24,7527,525
Upgrade
Change in Accounts Receivable
317,549-347,563-105,260-82,943127,956
Upgrade
Change in Inventory
457.571,232307.51,151419.55
Upgrade
Change in Accounts Payable
6,522-19,5414,52943,873-25,960
Upgrade
Change in Other Net Operating Assets
1,851-1,336-410.14-647.11746.61
Upgrade
Other Operating Activities
-82,560-106,433-7,509-27,080-40,746
Upgrade
Operating Cash Flow
691,83653,447535,641351,612241,471
Upgrade
Operating Cash Flow Growth
1194.44%-90.02%52.34%45.61%-13.28%
Upgrade
Capital Expenditures
-37,813-33,474-19,148-160,041-489,844
Upgrade
Sale of Property, Plant & Equipment
266.78--55.5716.71
Upgrade
Investment in Securities
-505,500-319,000189,203143,100
Upgrade
Other Investing Activities
60,10283,84856,81934,57257,394
Upgrade
Investing Cash Flow
-200,944555,874-281,32963,790-289,130
Upgrade
Long-Term Debt Issued
-10,000-124,607320,365
Upgrade
Long-Term Debt Repaid
-57,854-55,104-42,140-3,000-125,710
Upgrade
Net Debt Issued (Repaid)
-57,854-45,104-42,140121,607194,655
Upgrade
Common Dividends Paid
-403,551-516,557-272,831-504,473-105,559
Upgrade
Other Financing Activities
----5,825-7,671
Upgrade
Financing Cash Flow
-461,405-561,661-314,971-388,69181,425
Upgrade
Net Cash Flow
29,48747,660-60,65926,71133,766
Upgrade
Free Cash Flow
654,02319,973516,493191,571-248,373
Upgrade
Free Cash Flow Growth
3174.50%-96.13%169.61%--
Upgrade
Free Cash Flow Margin
85.65%2.34%48.26%25.60%-56.04%
Upgrade
Free Cash Flow Per Share
9343.19285.337378.472736.74-3548.18
Upgrade
Cash Interest Paid
24,75035,27235,08832,57711,622
Upgrade
Cash Income Tax Paid
68,827102,38376,20871,20576,673
Upgrade
Levered Free Cash Flow
578,066-18,279417,85475,663-204,378
Upgrade
Unlevered Free Cash Flow
593,4083,755439,88196,307-198,990
Upgrade
Change in Net Working Capital
-294,498358,79249,17394,406-128,657
Upgrade
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.