Vincom Retail JSC (HOSE:VRE)
Vietnam
· Delayed Price · Currency is VND 24,150
-550 (-2.23%)
At close: May 15, 2025
Vincom Retail 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 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2015 - 2019 |
| Net Income | 4,190,602 | 4,095,780 | 4,408,600 | 2,776,057 | 1,314,510 | 2,381,855 | Upgrade
|
| Depreciation & Amortization | 1,381,131 | 1,368,942 | 1,453,931 | 1,451,929 | 1,492,420 | 1,482,557 | Upgrade
|
| Other Amortization | 12,614 | 10,162 | - | 37,810 | 41,132 | 20,267 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1,977,866 | -1,792,224 | -1,144,646 | - | -348,545 | - | Upgrade
|
| Change in Accounts Receivable | -6,416,127 | -6,408,007 | -1,293,682 | -214,005 | -380,981 | -250,952 | Upgrade
|
| Change in Accounts Payable | - | - | - | 1,614,418 | -366,521 | 43,194 | Upgrade
|
| Change in Other Net Operating Assets | 2,781,892 | 2,949,970 | -741,637 | -167,974 | 142,473 | 67,739 | Upgrade
|
| Other Operating Activities | -839,626 | 188,539 | 665,895 | 76,082 | -136,826 | -193,789 | Upgrade
|
| Operating Cash Flow | -630,487 | 758,109 | 3,892,009 | 5,071,683 | 1,705,319 | 4,022,376 | Upgrade
|
| Operating Cash Flow Growth | - | -80.52% | -23.26% | 197.40% | -57.60% | 27.83% | Upgrade
|
| Acquisition of Real Estate Assets | -3,897,278 | -4,192,445 | -8,321,768 | -2,538,150 | -1,567,282 | -4,377,225 | Upgrade
|
| Sale of Real Estate Assets | 3,534 | 11,029 | 4,462 | 38,468 | 5,243 | 112 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -3,893,744 | -4,181,416 | -8,317,306 | -2,499,682 | -1,562,039 | -4,377,113 | Upgrade
|
| Investment in Marketable & Equity Securities | -352 | -352 | -6,645 | 392,758 | - | - | Upgrade
|
| Other Investing Activities | 646,579 | 630,199 | 1,770,380 | 779,224 | 1,311,647 | 243,664 | Upgrade
|
| Investing Cash Flow | 137,021 | -2,463,203 | -7,520,834 | -1,327,700 | 1,162,212 | -5,259,385 | Upgrade
|
| Long-Term Debt Issued | - | 994,340 | 1,782,123 | - | - | 2,920,483 | Upgrade
|
| Long-Term Debt Repaid | - | -506,477 | -1,071,397 | -21,397 | -2,621,378 | -20,911 | Upgrade
|
| Net Debt Issued (Repaid) | 487,863 | 487,863 | 710,726 | -21,397 | -2,621,378 | 2,899,572 | Upgrade
|
| Issuance of Common Stock | 362 | 362 | - | 2 | - | - | Upgrade
|
| Net Cash Flow | -5,241 | -1,216,869 | -2,918,099 | 3,722,588 | 246,153 | 1,662,563 | Upgrade
|
| Cash Interest Paid | 461,472 | 451,815 | 293,139 | 314,988 | 519,699 | 386,355 | Upgrade
|
| Cash Income Tax Paid | 2,289,920 | 1,274,356 | 576,317 | 159,095 | 583,752 | 592,703 | Upgrade
|
| Levered Free Cash Flow | -1,311,585 | -5,802,095 | -5,983,650 | 2,671,354 | 544,802 | -2,753,512 | Upgrade
|
| Unlevered Free Cash Flow | -952,733 | -5,448,282 | -5,777,134 | 2,858,016 | 807,530 | -2,484,038 | Upgrade
|
| Change in Net Working Capital | 795,566 | 4,992,815 | 1,763,026 | -1,898,436 | 215,842 | 1,522,294 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.