Van Phu Real Estate Development JSC (HOSE:VPI)
Vietnam
· Delayed Price · Currency is VND 50,500
-1,400 (-2.70%)
At close: May 13, 2025
HOSE:VPI 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 | Mar '25 Mar 31, 2025 | 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 | 377,233 | 328,475 | 496,225 | 539,690 | 348,132 | 300,922 | Upgrade
|
| Depreciation & Amortization | 36,639 | 36,736 | 47,821 | 38,949 | 20,167 | 22,289 | Upgrade
|
| Other Amortization | 8,466 | 8,466 | 5,768 | 6,394 | 10,311 | 4,548 | Upgrade
|
| Loss (Gain) From Sale of Assets | -313,980 | -353,271 | -130,452 | -145,375 | -98,393 | -115,901 | Upgrade
|
| Other Operating Activities | -241,843 | -148,922 | -2,993 | -41,336 | -58,745 | -100,050 | Upgrade
|
| Change in Accounts Receivable | -12,311 | -226,368 | 85,355 | 438,289 | 448,411 | -474,606 | Upgrade
|
| Change in Inventory | 7,228 | 681,499 | -1,784,571 | -518,403 | 561,503 | 358,285 | Upgrade
|
| Change in Accounts Payable | 887,866 | -209,770 | -204,251 | -64,395 | -861,278 | 1,835,757 | Upgrade
|
| Change in Other Net Operating Assets | 15,101 | 21,521 | 53,047 | 90,688 | 169,176 | -121,478 | Upgrade
|
| Operating Cash Flow | 764,399 | 138,366 | -1,434,050 | 344,501 | 539,284 | 1,709,766 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -36.12% | -68.46% | - | Upgrade
|
| Capital Expenditures | 12,859 | -25,346 | -63,878 | -739,651 | -89,815 | -304,649 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 377.27 | 1,505 | Upgrade
|
| Investment in Securities | -198,145 | -24,263 | 424,352 | -399,713 | -1,309,973 | 167,081 | Upgrade
|
| Other Investing Activities | 167,673 | 145,063 | 70,205 | 78,100 | 86,924 | 32,107 | Upgrade
|
| Investing Cash Flow | 102,336 | 248,371 | 724,083 | -1,935,452 | -1,211,140 | -325,094 | Upgrade
|
| Long-Term Debt Issued | - | 2,531,196 | 1,228,137 | 1,868,316 | 2,107,055 | 1,690,998 | Upgrade
|
| Long-Term Debt Repaid | - | -2,616,302 | -572,449 | -1,053,644 | -1,343,026 | -2,920,619 | Upgrade
|
| Net Debt Issued (Repaid) | -709,003 | -85,107 | 655,688 | 814,672 | 764,030 | -1,229,621 | Upgrade
|
| Issuance of Common Stock | 2,800 | - | - | - | - | 225,000 | Upgrade
|
| Common Dividends Paid | -123.33 | - | -242,000 | - | - | - | Upgrade
|
| Other Financing Activities | 4,500 | 4,500 | -767.58 | 142,000 | - | - | Upgrade
|
| Financing Cash Flow | -701,826 | -80,607 | 412,921 | 956,672 | 764,030 | -1,004,621 | Upgrade
|
| Net Cash Flow | 164,908 | 306,131 | -297,047 | -634,279 | 92,174 | 380,051 | Upgrade
|
| Free Cash Flow | 777,258 | 113,020 | -1,497,928 | -395,149 | 449,469 | 1,405,117 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -68.01% | - | Upgrade
|
| Free Cash Flow Margin | 38.49% | 5.96% | -80.33% | -18.36% | 17.22% | 64.90% | Upgrade
|
| Free Cash Flow Per Share | 2469.68 | 382.76 | -5158.17 | -1360.71 | 1547.76 | 4838.56 | Upgrade
|
| Cash Interest Paid | 316,666 | 316,666 | 406,133 | 580,282 | 132,792 | 265,506 | Upgrade
|
| Cash Income Tax Paid | 26,870 | 26,870 | 181,496 | 43,083 | 99,140 | 132,110 | Upgrade
|
| Levered Free Cash Flow | -326,801 | -767,382 | -469,746 | 1,060,903 | -1,809,365 | 1,646,639 | Upgrade
|
| Unlevered Free Cash Flow | -279,267 | -653,457 | -185,113 | 1,261,674 | -1,748,286 | 1,772,853 | Upgrade
|
| Change in Net Working Capital | 451,004 | 775,815 | 755,876 | -1,462,034 | 1,901,588 | -1,753,601 | Upgrade
|
Updated Jan 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.