Traphaco JSC (HOSE:TRA)
Vietnam flag Vietnam · Delayed Price · Currency is VND
67,200
-800 (-1.18%)
At close: Aug 1, 2025

Traphaco JSC Cash Flow Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
228,475239,017263,248269,145241,591195,787
Upgrade
Depreciation & Amortization
89,92087,60794,49986,85782,31481,764
Upgrade
Other Amortization
3,0653,801--2,332-
Upgrade
Loss (Gain) From Sale of Assets
-21,557-22,028-30,272-17,353-10,391-6,034
Upgrade
Other Operating Activities
-15,166-25,7554,083-21,726-1,609-4,073
Upgrade
Change in Accounts Receivable
-115,136-44,971-26,134-32,38311,260-14,405
Upgrade
Change in Inventory
-790.76-80,6229,278-98,339-32,53311,264
Upgrade
Change in Accounts Payable
78,754-2,363-21,63574,659-2,45077,836
Upgrade
Change in Other Net Operating Assets
-666.695,031-5,093-3,201-241.754,146
Upgrade
Operating Cash Flow
246,898159,717287,975247,657290,271346,285
Upgrade
Operating Cash Flow Growth
34.24%-44.54%16.28%-14.68%-16.18%59.54%
Upgrade
Capital Expenditures
-86,558-86,671-100,530-58,698-31,422-44,125
Upgrade
Sale of Property, Plant & Equipment
463.67307.75354.47996.79226.6102.9
Upgrade
Investment in Securities
-149,073-106,758-90,694-29,210-177,631-92,994
Upgrade
Other Investing Activities
15,45530,05022,48013,52510,5764,584
Upgrade
Investing Cash Flow
-162,853-163,071-168,389-73,386-198,250-132,433
Upgrade
Short-Term Debt Issued
-195,509217,968---
Upgrade
Long-Term Debt Issued
---60,000--
Upgrade
Total Debt Issued
384,826195,509217,96860,000--
Upgrade
Short-Term Debt Repaid
--173,568-90,000---
Upgrade
Long-Term Debt Repaid
----46,857-54,153-65,434
Upgrade
Total Debt Repaid
-196,011-173,568-90,000-46,857-54,153-65,434
Upgrade
Net Debt Issued (Repaid)
188,81521,941127,96813,143-54,153-65,434
Upgrade
Common Dividends Paid
-177,668-177,483-56,544-222,216-136,066-136,986
Upgrade
Other Financing Activities
-428.95-----
Upgrade
Financing Cash Flow
10,718-155,54371,424-209,073-190,218-202,420
Upgrade
Foreign Exchange Rate Adjustments
-102.59108.2445.34-47.71-16.13-4.21
Upgrade
Miscellaneous Cash Flow Adjustments
----240-
Upgrade
Net Cash Flow
94,660-158,788191,055-34,851-97,97311,427
Upgrade
Free Cash Flow
160,34073,046187,445188,958258,849302,160
Upgrade
Free Cash Flow Growth
76.44%-61.03%-0.80%-27.00%-14.33%63.21%
Upgrade
Free Cash Flow Margin
6.57%3.11%8.15%7.88%11.98%15.83%
Upgrade
Free Cash Flow Per Share
-1762.254522.144558.656244.777289.65
Upgrade
Cash Interest Paid
1,9373,9063,8491,0425,51411,551
Upgrade
Cash Income Tax Paid
30,51277,01158,75581,02775,43253,558
Upgrade
Levered Free Cash Flow
395,02257,703247,731100,732262,152272,097
Upgrade
Unlevered Free Cash Flow
399,51160,129250,194101,412265,548279,249
Upgrade
Change in Net Working Capital
-212,259136,143-47,867145,858-8,211-73,440
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.