VinFast Auto Ltd. (VFS)
NASDAQ: VFS · Real-Time Price · USD
3.220
-0.030 (-0.92%)
At close: Sep 30, 2025, 4:00 PM EDT
3.210
-0.010 (-0.31%)
After-hours: Sep 30, 2025, 5:30 PM EDT

VinFast Auto Cash Flow Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
Net Income
-81,790,733-77,265,364-60,168,126-52,887,812-32,183,727-18,949,885
Depreciation & Amortization
10,751,8579,876,4776,981,9196,389,7554,891,3724,302,209
Loss (Gain) From Sale of Assets
815,467570,05081,165-113,395-
Asset Writedown & Restructuring Costs
3,679,4283,932,6771,303,9321,094,484164,978-
Loss (Gain) From Sale of Investments
3,566,8753,183,0304,879,833-1,207,050753,4411,269,785
Loss (Gain) on Equity Investments
144,21148,836-36,422-3236,78641,973
Stock-Based Compensation
5,67581,693150,103---
Provision & Write-off of Bad Debts
---172,571206,325-
Other Operating Activities
28,093,11726,145,82513,751,70610,970,0197,609,9423,419,599
Change in Accounts Receivable
-5,194,660-7,931,4332,796,7131,219,651-7,406,143-168,774
Change in Inventory
-15,019,510-6,749,753-13,296,710-21,771,281-3,857,7214,075,287
Change in Accounts Payable
19,764,09719,539,512-5,122,2098,643,254760,098-2,940,176
Change in Other Net Operating Assets
-1,681,038-1,900,011-1,592,521-491,205-57,834-399,184
Operating Cash Flow
-36,865,214-30,468,461-50,270,617-47,867,646-28,969,088-9,349,166
Capital Expenditures
-18,225,023-16,689,295-24,527,946-23,337,793-6,007,925-9,672,214
Sale of Property, Plant & Equipment
357,31154,83280,913-48,79833,111
Cash Acquisitions
--10,252-6,900--77,099-35,520
Divestitures
20,000---424,418-
Investment in Securities
319,841-20,000-1,039,033-940,446-3,023,04217,009,500
Other Investing Activities
707,7101,477,914393,934---
Investing Cash Flow
-17,659,197-16,025,837-24,421,132-21,124,8192,420,050-1,838,972
Long-Term Debt Issued
-98,880,819119,814,576105,032,46938,042,83719,904,874
Long-Term Debt Repaid
--71,876,906-72,950,566-41,637,135-18,677,191-19,313,162
Net Debt Issued (Repaid)
36,869,83727,003,91346,864,01063,395,33419,365,646591,712
Issuance of Common Stock
28,000,06921,994,65828,591,1946,963,7849,988,5089,862,062
Common Dividends Paid
-----498,959-
Other Financing Activities
3,750,000---41,649--
Financing Cash Flow
68,619,90648,998,57175,455,20470,317,46928,855,19510,453,774
Foreign Exchange Rate Adjustments
-263,340-74,770-266,319-31,218-108,98346,667
Net Cash Flow
13,832,1552,429,503497,1361,293,7862,197,174-687,697
Free Cash Flow
-55,090,237-47,157,756-74,798,563-71,205,439-34,977,013-19,021,380
Free Cash Flow Margin
-89.23%-107.13%-268.25%-511.25%-218.22%-138.94%
Free Cash Flow Per Share
-23555.06-20166.54-32368.80-30972.24-22155.21-
Cash Interest Paid
9,755,8799,474,4958,822,3555,014,9192,873,8463,680,924
Cash Income Tax Paid
11,63611,636103,57422,81151,4092,420
Levered Free Cash Flow
-65,802,941-52,109,768-42,364,905-84,275,82136,341,405-
Unlevered Free Cash Flow
-54,792,437-42,321,540-36,034,089-80,195,90238,492,728-
Change in Working Capital
-2,131,1112,958,315-17,214,727-12,399,581-10,561,600567,153
Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q