TMT Motor JSC (HOSE:TMT)
Vietnam
· Delayed Price · Currency is VND 13,500
+200 (1.50%)
At close: Mar 25, 2025
TMT Motor JSC 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -315,440 | 2,854 | 48,293 | 41,372 | 1,809 | Upgrade
|
| Depreciation & Amortization | 19,700 | 20,976 | 24,984 | 18,025 | 16,353 | Upgrade
|
| Other Amortization | 326.55 | 378.55 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 42,540 | -51,028 | -6,330 | - | - | Upgrade
|
| Other Operating Activities | -13,937 | -31,808 | 32,427 | 32,409 | -10,290 | Upgrade
|
| Change in Accounts Receivable | -35,014 | 224,503 | -15,929 | -275,670 | 58,513 | Upgrade
|
| Change in Inventory | 960,466 | 1,086,241 | -466,820 | -942,164 | -85,523 | Upgrade
|
| Change in Accounts Payable | 277,567 | -1,600,283 | 278,323 | 1,007,317 | 459,313 | Upgrade
|
| Change in Other Net Operating Assets | 779.12 | -13,878 | 7,178 | -8,970 | -6,329 | Upgrade
|
| Operating Cash Flow | 936,987 | -362,043 | -97,874 | -127,681 | 433,846 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 787.55% | Upgrade
|
| Capital Expenditures | -4,251 | -13,625 | -5,115 | -4,224 | -12,712 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 92.59 | - | - | Upgrade
|
| Investment in Securities | 65,000 | - | -168,779 | - | - | Upgrade
|
| Other Investing Activities | - | 1,333 | 3,213 | 2,103 | -9,011 | Upgrade
|
| Investing Cash Flow | 60,749 | 90,364 | 878.57 | -249,291 | -42,314 | Upgrade
|
| Long-Term Debt Issued | 1,668,062 | 3,288,139 | 2,544,621 | 2,210,818 | 1,066,636 | Upgrade
|
| Long-Term Debt Repaid | -2,406,700 | -3,017,618 | -2,371,920 | -1,868,689 | -1,407,006 | Upgrade
|
| Net Debt Issued (Repaid) | -738,639 | 270,521 | 172,701 | 342,129 | -340,370 | Upgrade
|
| Common Dividends Paid | - | - | -73,714 | - | - | Upgrade
|
| Other Financing Activities | - | - | - | 200 | - | Upgrade
|
| Financing Cash Flow | -738,639 | 270,521 | 98,986 | 342,329 | -340,370 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6.83 | -32.02 | -1.58 | -4.65 | -0.01 | Upgrade
|
| Net Cash Flow | 259,090 | -1,190 | 1,990 | -34,647 | 51,162 | Upgrade
|
| Free Cash Flow | 932,736 | -375,668 | -102,989 | -131,905 | 421,135 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 812.15% | Upgrade
|
| Free Cash Flow Margin | 40.13% | -14.26% | -3.40% | -5.23% | 24.12% | Upgrade
|
| Free Cash Flow Per Share | 25293.60 | -10186.79 | -2792.69 | -3576.79 | 11419.68 | Upgrade
|
| Cash Interest Paid | 64,826 | 151,381 | 79,568 | 42,964 | 64,180 | Upgrade
|
| Cash Income Tax Paid | 20,635 | 20,491 | 9,303 | 2,801 | 2,534 | Upgrade
|
| Levered Free Cash Flow | 1,050,922 | -486,286 | -30,698 | -339,646 | 441,776 | Upgrade
|
| Unlevered Free Cash Flow | 1,091,743 | -391,172 | 19,458 | -312,695 | 481,263 | Upgrade
|
| Change in Net Working Capital | -1,209,520 | 430,999 | 83,404 | 395,889 | -437,258 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.