VietJet Aviation JSC (HOSE:VJC)
Vietnam · Delayed Price · Currency is VND 207,500
+1,500 (0.73%)
At close: Dec 5, 2025
VietJet Aviation JSC Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 1,612,869 | 1,403,163 | 230,591 | -2,262,499 | 74,585 | 68,591 | Upgrade |
Depreciation & Amortization | 837,377 | 601,770 | 413,254 | 79,734 | 98,078 | 141,435 | Upgrade |
Other Amortization | 21,961 | 11,523 | - | - | - | - | Upgrade |
Loss (Gain) From Sale of Assets | -650,190 | -762,045 | -876,479 | -431,108 | -244,838 | -741,819 | Upgrade |
Other Operating Activities | 3,179,224 | 4,183,611 | 5,833,906 | 1,032,527 | 1,768,364 | -636,673 | Upgrade |
Change in Accounts Receivable | -2,922,338 | 2,689,196 | -5,993,691 | -10,296,343 | -5,591,418 | -1,032,209 | Upgrade |
Change in Inventory | -857,994 | -1,302,051 | 279,332 | -171,469 | -99,154 | 35,805 | Upgrade |
Change in Accounts Payable | -3,816,570 | -4,511,474 | 639,223 | 10,128,854 | -1,689,497 | -824,444 | Upgrade |
Change in Other Net Operating Assets | 2,743,845 | -3,995,816 | -4,772,772 | -473,124 | -866,941 | -218,645 | Upgrade |
Operating Cash Flow | 148,184 | -1,682,123 | -4,246,637 | -2,393,429 | -6,550,822 | -3,207,957 | Upgrade |
Capital Expenditures | -18,246,006 | -8,786,533 | -1,425,812 | -1,217,475 | -174,909 | -293,760 | Upgrade |
Sale of Property, Plant & Equipment | 583,041 | 859,026 | 2,023,818 | 1,019 | 802.49 | 397,277 | Upgrade |
Investment in Securities | - | - | - | - | -15,250 | 709,757 | Upgrade |
Other Investing Activities | 633,118 | 224,133 | 353,866 | 336,907 | 260,368 | 329,816 | Upgrade |
Investing Cash Flow | -17,043,309 | -10,816,214 | -956,707 | -1,117,995 | -883,295 | 1,143,090 | Upgrade |
Long-Term Debt Issued | - | 61,181,119 | 34,763,822 | 29,657,737 | 17,361,032 | 17,804,331 | Upgrade |
Total Debt Issued | 62,505,500 | 61,181,119 | 34,763,822 | 29,657,737 | 17,361,032 | 17,804,331 | Upgrade |
Long-Term Debt Repaid | - | -48,845,494 | -26,207,010 | -26,177,922 | -13,316,544 | -18,173,618 | Upgrade |
Total Debt Repaid | -46,888,085 | -48,845,494 | -26,207,010 | -26,177,922 | -13,316,544 | -18,173,618 | Upgrade |
Net Debt Issued (Repaid) | 15,617,415 | 12,335,625 | 8,556,812 | 3,479,815 | 4,044,488 | -369,287 | Upgrade |
Issuance of Common Stock | 4,999,900 | - | - | - | 2,348,655 | - | Upgrade |
Common Dividends Paid | -255,565 | -313,355 | -145,116 | - | - | - | Upgrade |
Other Financing Activities | -57,790 | -57,790 | - | - | - | - | Upgrade |
Financing Cash Flow | 20,303,960 | 11,964,480 | 8,411,696 | 3,479,815 | 6,393,143 | -369,287 | Upgrade |
Foreign Exchange Rate Adjustments | 1,408 | 42,907 | -15,871 | 21,618 | -17,198 | -3,470 | Upgrade |
Miscellaneous Cash Flow Adjustments | -809.19 | -809.19 | 15,900 | - | - | - | Upgrade |
Net Cash Flow | 3,409,434 | -491,759 | 3,208,381 | -9,991 | -1,058,173 | -2,437,624 | Upgrade |
Free Cash Flow | -18,097,822 | -10,468,656 | -5,672,449 | -3,610,904 | -6,725,731 | -3,501,717 | Upgrade |
Free Cash Flow Margin | -24.98% | -14.53% | -9.72% | -9.00% | -52.24% | -19.22% | Upgrade |
Free Cash Flow Per Share | -32499.85 | -19328.72 | -10473.28 | -6666.97 | -12578.58 | -6684.73 | Upgrade |
Cash Interest Paid | 3,062,683 | 3,203,138 | 2,133,311 | 1,399,077 | 546,701 | 432,836 | Upgrade |
Cash Income Tax Paid | 170,217 | 570.96 | 3,508 | 140,133 | 11,391 | 254,508 | Upgrade |
Levered Free Cash Flow | -13,744,523 | -7,856,807 | -3,383,217 | 2,595,307 | -6,286,035 | -7,826,257 | Upgrade |
Unlevered Free Cash Flow | -11,000,011 | -5,489,032 | -2,024,174 | 3,460,082 | -5,783,046 | -7,543,399 | Upgrade |
Change in Working Capital | -4,853,056 | -7,120,145 | -9,847,908 | -812,083 | -8,247,010 | -2,039,493 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.