Binhthuan Agriculture Services JSC
VN:ABS
Cash Flow Statement
Cash Flow Statement
Binhthuan Agriculture Services JSC
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
0
|
0
|
0
|
33 871
|
0
|
68 064
|
0
|
0
|
0
|
13 653
|
0
|
9 143
|
0
|
(285 736)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
809
|
0
|
1 295
|
0
|
970
|
0
|
1 425
|
0
|
831
|
0
|
1 192
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
37 970
|
0
|
122 337
|
0
|
2 778
|
0
|
(7 567)
|
0
|
(6 608)
|
0
|
285 627
|
|
| Cash Taxes Paid |
0
|
(7 157)
|
(5 146)
|
2 703
|
(297)
|
12 203
|
(8 343)
|
25 048
|
28 048
|
15 548
|
24 504
|
14 099
|
0
|
15 599
|
|
| Cash Interest Paid |
40 429
|
38 483
|
40 849
|
44 095
|
53 480
|
55 712
|
49 896
|
37 020
|
21 805
|
10 216
|
8 831
|
75 015
|
74 753
|
73 092
|
|
| Change in Working Capital |
(606 751)
|
(528 393)
|
(546 513)
|
(133 353)
|
(131 977)
|
(277 106)
|
(98 994)
|
(480 559)
|
(442 821)
|
(302 860)
|
58 293
|
457 153
|
460 245
|
445 181
|
|
| Cash from Operating Activities |
(606 751)
N/A
|
(528 393)
+13%
|
(546 513)
-3%
|
(60 703)
+89%
|
(59 327)
+2%
|
(85 410)
-44%
|
(26 344)
+69%
|
(454 578)
-1 626%
|
(416 840)
+8%
|
(392 161)
+6%
|
84 274
N/A
|
460 519
+446%
|
463 611
+1%
|
442 501
-5%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(2 606)
|
0
|
(13 612)
|
(13 612)
|
(10 837)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
73 416
|
479 314
|
479 344
|
556
|
577
|
383
|
380
|
444 988
|
444 965
|
445 028
|
445 068
|
71 041
|
71 106
|
71 020
|
|
| Cash from Investing Activities |
21 493
N/A
|
469 384
+2 084%
|
469 411
+0%
|
(2 051)
N/A
|
(2 030)
+1%
|
(13 228)
-552%
|
(13 232)
0%
|
434 151
N/A
|
434 128
0%
|
445 197
+3%
|
445 236
+0%
|
71 041
-84%
|
71 106
+0%
|
71 020
0%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
468 161
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
156 491
|
117 149
|
117 722
|
63 085
|
60 440
|
78 341
|
71 611
|
58 459
|
21 972
|
6 482
|
(528 202)
|
(533 218)
|
(535 225)
|
(534 472)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(37 979)
|
(39 959)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
584 699
N/A
|
77 196
-87%
|
77 769
+1%
|
63 085
-19%
|
60 440
-4%
|
78 341
+30%
|
33 631
-57%
|
18 501
-45%
|
(17 986)
N/A
|
(33 477)
-86%
|
(530 181)
-1 484%
|
(533 218)
-1%
|
(535 225)
0%
|
(534 472)
+0%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
85
|
85
|
85
|
0
|
144
|
144
|
145
|
145
|
(1)
|
(1)
|
(2)
|
|
| Net Change in Cash |
(559)
N/A
|
18 187
N/A
|
667
-96%
|
417
-37%
|
(831)
N/A
|
(20 212)
-2 331%
|
(5 944)
+71%
|
(1 782)
+70%
|
(554)
+69%
|
19 704
N/A
|
(526)
N/A
|
(1 660)
-216%
|
(509)
+69%
|
(20 953)
-4 015%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(606 751)
N/A
|
(528 393)
+13%
|
(546 513)
-3%
|
(63 309)
+88%
|
(59 327)
+6%
|
(99 022)
-67%
|
(39 956)
+60%
|
(465 415)
-1 065%
|
(416 840)
+10%
|
(392 161)
+6%
|
84 274
N/A
|
460 519
+446%
|
463 611
+1%
|
442 501
-5%
|
|