VietinBank Securities JSC
VN:CTS
Cash Flow Statement
Cash Flow Statement
VietinBank Securities 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
550 532
|
346 381
|
323 198
|
78 794
|
23 706
|
114 335
|
165 605
|
231 086
|
341 985
|
272 691
|
272 444
|
287 392
|
295 583
|
487 732
|
761 076
|
|
| Depreciation & Amortization |
11 377
|
8 140
|
8 052
|
8 302
|
8 699
|
8 040
|
7 041
|
6 205
|
6 292
|
7 380
|
8 652
|
9 412
|
9 124
|
9 001
|
9 015
|
|
| Other Non-Cash Items |
(142 643)
|
(13 918)
|
56 054
|
40 430
|
38 809
|
53 986
|
4 458
|
(19 947)
|
(128 044)
|
(167 283)
|
(141 333)
|
(116 252)
|
46 795
|
184 253
|
233 983
|
|
| Cash Taxes Paid |
64 992
|
78 419
|
69 614
|
68 316
|
35 414
|
21 367
|
44 422
|
44 510
|
63 833
|
72 684
|
52 281
|
57 797
|
59 183
|
86 369
|
119 539
|
|
| Cash Interest Paid |
217 565
|
174 123
|
180 402
|
197 185
|
196 244
|
256 117
|
293 305
|
302 811
|
295 243
|
258 209
|
238 920
|
246 256
|
263 028
|
304 219
|
343 954
|
|
| Change in Working Capital |
(2 404 809)
|
(990 798)
|
(272 767)
|
724 184
|
297 174
|
(1 139 637)
|
(2 256 691)
|
(3 112 598)
|
(859 747)
|
(944 663)
|
(1 175 823)
|
(363 037)
|
(2 806 230)
|
(2 925 562)
|
(2 551 009)
|
|
| Cash from Operating Activities |
(1 985 542)
N/A
|
(650 195)
+67%
|
114 539
N/A
|
851 711
+644%
|
368 389
-57%
|
(963 277)
N/A
|
(2 079 588)
-116%
|
(2 895 469)
-39%
|
(639 728)
+78%
|
(832 089)
-30%
|
(1 036 275)
-25%
|
(182 486)
+82%
|
(2 454 728)
-1 245%
|
(2 244 576)
+9%
|
(1 546 935)
+31%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
0
|
(30)
|
(4 444)
|
(5 073)
|
(5 138)
|
(18 887)
|
(14 115)
|
(18 401)
|
0
|
(17 384)
|
(18 157)
|
(18 789)
|
0
|
(9 512)
|
(12 931)
|
|
| Other Items |
3 723
|
0
|
1 767
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
13
|
189
|
|
| Cash from Investing Activities |
2 330
N/A
|
450
-81%
|
(4 160)
N/A
|
(5 073)
-22%
|
(6 621)
-31%
|
(18 887)
-185%
|
(14 115)
+25%
|
(18 401)
-30%
|
(18 336)
+0%
|
(17 384)
+5%
|
(18 157)
-4%
|
(18 786)
-3%
|
(18 786)
N/A
|
(9 499)
+49%
|
(12 742)
-34%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 537
|
1 537
|
1 537
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2 227 030
|
645 156
|
(61 755)
|
(1 024 876)
|
67 532
|
1 209 783
|
2 341 637
|
3 180 376
|
114 947
|
753 400
|
901 570
|
75 116
|
2 511 790
|
2 464 784
|
1 628 262
|
|
| Cash from Financing Activities |
2 227 030
N/A
|
645 156
-71%
|
(61 755)
N/A
|
(1 024 876)
-1 560%
|
67 532
N/A
|
1 209 783
+1 691%
|
2 341 637
+94%
|
3 180 376
+36%
|
114 947
-96%
|
754 938
+557%
|
903 107
+20%
|
76 653
-92%
|
2 513 328
+3 179%
|
2 464 784
-2%
|
1 628 262
-34%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
243 819
N/A
|
(4 589)
N/A
|
48 624
N/A
|
(178 238)
N/A
|
429 301
N/A
|
227 619
-47%
|
247 934
+9%
|
266 506
+7%
|
(543 117)
N/A
|
(94 536)
+83%
|
(151 325)
-60%
|
(124 620)
+18%
|
39 813
N/A
|
210 709
+429%
|
68 585
-67%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(1 985 542)
N/A
|
(650 225)
+67%
|
110 095
N/A
|
846 638
+669%
|
363 252
-57%
|
(982 164)
N/A
|
(2 093 703)
-113%
|
(2 913 870)
-39%
|
(639 728)
+78%
|
(849 474)
-33%
|
(1 054 432)
-24%
|
(201 275)
+81%
|
(2 454 728)
-1 120%
|
(2 254 088)
+8%
|
(1 559 866)
+31%
|
|