Traphaco JSC (HOSE:TRA)
Vietnam
· Delayed Price · Currency is VND 69,700
-4,800 (-6.44%)
At close: Apr 3, 2025
Traphaco 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 239,025 | 263,248 | 269,145 | 241,591 | 195,787 | Upgrade
|
| Depreciation & Amortization | 87,607 | 90,816 | 86,857 | 82,314 | 81,764 | Upgrade
|
| Other Amortization | 3,801 | 3,683 | - | 2,332 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -22,028 | -30,272 | -17,353 | -10,391 | -6,034 | Upgrade
|
| Other Operating Activities | -25,763 | 4,083 | -21,726 | -1,609 | -4,073 | Upgrade
|
| Change in Accounts Receivable | -44,971 | -26,134 | -32,383 | 11,260 | -14,405 | Upgrade
|
| Change in Inventory | -80,622 | 9,278 | -98,339 | -32,533 | 11,264 | Upgrade
|
| Change in Accounts Payable | 99,218 | -21,635 | 74,659 | -2,450 | 77,836 | Upgrade
|
| Change in Other Net Operating Assets | 5,031 | -5,093 | -3,201 | -241.75 | 4,146 | Upgrade
|
| Operating Cash Flow | 261,298 | 287,975 | 247,657 | 290,271 | 346,285 | Upgrade
|
| Operating Cash Flow Growth | -9.26% | 16.28% | -14.68% | -16.18% | 59.54% | Upgrade
|
| Capital Expenditures | -72,909 | -100,530 | -58,698 | -31,422 | -44,125 | Upgrade
|
| Sale of Property, Plant & Equipment | 307.75 | 354.47 | 996.79 | 226.6 | 102.9 | Upgrade
|
| Investment in Securities | -106,758 | -90,694 | -29,210 | -177,631 | -92,994 | Upgrade
|
| Other Investing Activities | 30,050 | 22,480 | 13,525 | 10,576 | 4,584 | Upgrade
|
| Investing Cash Flow | -149,309 | -168,389 | -73,386 | -198,250 | -132,433 | Upgrade
|
| Long-Term Debt Issued | 76,566 | 217,968 | 60,000 | - | - | Upgrade
|
| Long-Term Debt Repaid | -169,968 | -90,000 | -46,857 | -54,153 | -65,434 | Upgrade
|
| Net Debt Issued (Repaid) | -93,402 | 127,968 | 13,143 | -54,153 | -65,434 | Upgrade
|
| Common Dividends Paid | -177,483 | -56,544 | -222,216 | -136,066 | -136,986 | Upgrade
|
| Financing Cash Flow | -270,885 | 71,424 | -209,073 | -190,218 | -202,420 | Upgrade
|
| Foreign Exchange Rate Adjustments | 108.24 | 45.34 | -47.71 | -16.13 | -4.21 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | 240 | - | Upgrade
|
| Net Cash Flow | -158,788 | 191,055 | -34,851 | -97,973 | 11,427 | Upgrade
|
| Free Cash Flow | 188,388 | 187,445 | 188,958 | 258,849 | 302,160 | Upgrade
|
| Free Cash Flow Growth | 0.50% | -0.80% | -27.00% | -14.33% | 63.21% | Upgrade
|
| Free Cash Flow Margin | 8.06% | 8.15% | 7.88% | 11.98% | 15.83% | Upgrade
|
| Free Cash Flow Per Share | 4544.90 | 4522.14 | 4558.65 | 6244.77 | 7289.65 | Upgrade
|
| Cash Interest Paid | 3,906 | 3,849 | 1,042 | 5,514 | 11,551 | Upgrade
|
| Cash Income Tax Paid | 77,011 | 58,755 | 81,027 | 75,432 | 53,558 | Upgrade
|
| Levered Free Cash Flow | -11,727 | 247,731 | 100,732 | 262,152 | 272,097 | Upgrade
|
| Unlevered Free Cash Flow | -9,302 | 250,194 | 101,412 | 265,548 | 279,249 | Upgrade
|
| Change in Net Working Capital | 219,336 | -47,867 | 145,858 | -8,211 | -73,440 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.