Educational Book JSC in Ha Noi City
VN:EBS
Cash Flow Statement
Cash Flow Statement
Educational Book JSC in Ha Noi City
| Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 220)
|
(2 799)
|
(107)
|
1 154
|
(1 093)
|
(753)
|
(4 139)
|
(4 816)
|
(4 439)
|
(4 630)
|
(3 883)
|
(7 900)
|
(7 753)
|
(7 976)
|
(8 229)
|
(3 294)
|
(3 242)
|
(1 863)
|
(1 150)
|
(1 259)
|
(1 189)
|
(2 063)
|
(2 560)
|
(2 281)
|
(2 259)
|
(1 734)
|
(1 321)
|
(1 950)
|
(1 950)
|
(2 077)
|
(2 367)
|
(2 911)
|
(3 185)
|
(3 187)
|
(3 655)
|
(5 502)
|
(2 749)
|
(2 981)
|
(3 034)
|
(497)
|
(3 760)
|
(4 345)
|
(3 150)
|
(2 903)
|
(2 119)
|
0
|
(870)
|
(1 378)
|
(1 378)
|
(1 478)
|
(1 588)
|
(1 246)
|
(1 246)
|
(1 646)
|
(1 166)
|
(2 098)
|
(2 098)
|
(1 898)
|
(1 933)
|
(1 851)
|
(1 851)
|
(1 551)
|
(2 016)
|
(1 000)
|
(1 390)
|
|
| Cash Interest Paid |
(44)
|
(280)
|
(88)
|
125
|
(149)
|
0
|
(905)
|
(1 010)
|
(2 257)
|
(905)
|
(1 361)
|
(1 361)
|
(9)
|
(1 361)
|
(80)
|
(80)
|
(89)
|
(80)
|
(51)
|
0
|
0
|
(110)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
(32)
|
0
|
(32)
|
(32)
|
(22)
|
0
|
(48)
|
0
|
(53)
|
(53)
|
(139)
|
0
|
(163)
|
(134)
|
(201)
|
0
|
(1 987)
|
(2 312)
|
(2 484)
|
(2 304)
|
(1 355)
|
(1 030)
|
(1 324)
|
0
|
(1 208)
|
0
|
(1 618)
|
0
|
(754)
|
0
|
(1 081)
|
|
| Change in Working Capital |
(1 766)
|
(19 801)
|
(2 806)
|
14 984
|
(4 263)
|
57 824
|
(1 750)
|
(2 462)
|
(251)
|
(78 345)
|
(6 381)
|
(4 557)
|
(5 616)
|
13 586
|
(14 277)
|
(5 534)
|
(9 616)
|
(16 786)
|
(12 687)
|
(24 991)
|
(11 846)
|
(15 362)
|
(12 550)
|
(3 427)
|
(13 744)
|
(1 553)
|
(16 750)
|
(21 131)
|
(22 031)
|
(12 866)
|
(20 620)
|
(22 589)
|
(22 930)
|
(23 799)
|
(27 170)
|
(44 674)
|
(24 747)
|
(24 885)
|
(28 560)
|
19
|
(27 612)
|
(13 772)
|
34 083
|
(22 086)
|
(13 182)
|
0
|
31 028
|
(11 556)
|
(10 430)
|
(15 851)
|
2 014
|
2 221
|
7 229
|
1 923
|
15 699
|
14 821
|
17 605
|
15 923
|
7 370
|
5 809
|
643
|
4 932
|
10 113
|
10 207
|
3 109
|
|
| Cash from Operating Activities |
1 382
N/A
|
(18 528)
N/A
|
(3 793)
+80%
|
(10 035)
-165%
|
2 466
N/A
|
21 731
+781%
|
5 268
-76%
|
31 724
+502%
|
(8 275)
N/A
|
(25 886)
-213%
|
(10 370)
+60%
|
(8 605)
+17%
|
(5 511)
+36%
|
7 951
N/A
|
(8 049)
N/A
|
(10 412)
-29%
|
(12 425)
-19%
|
(15 089)
-21%
|
8 482
N/A
|
(9 177)
N/A
|
(1 688)
+82%
|
(7 768)
-360%
|
(20 728)
-167%
|
(1 162)
+94%
|
42
N/A
|
18 848
+44 776%
|
(6 875)
N/A
|
(11 087)
-61%
|
(13 486)
-22%
|
(10 364)
+23%
|
10 912
N/A
|
256
-98%
|
(2 972)
N/A
|
(16 127)
-443%
|
(10 105)
+37%
|
13 429
N/A
|
(1 504)
N/A
|
3 833
N/A
|
6 066
+58%
|
(3 931)
N/A
|
11 451
N/A
|
38 379
+235%
|
30 880
-20%
|
40 287
+30%
|
35 524
-12%
|
0
N/A
|
29 995
N/A
|
37 356
+25%
|
41 284
+11%
|
50 252
+22%
|
(1 561)
N/A
|
(2 643)
-69%
|
3 500
N/A
|
(1 246)
N/A
|
13 178
N/A
|
10 095
-23%
|
14 182
+40%
|
3 958
-72%
|
4 229
+7%
|
3 077
-27%
|
(2 158)
N/A
|
7 804
N/A
|
7 344
-6%
|
549
-93%
|
1 048
+91%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(486)
|
(271)
|
(55)
|
150
|
361
|
146
|
(166)
|
(190)
|
(131)
|
(131)
|
(390)
|
(366)
|
(626)
|
(407)
|
(79)
|
(91)
|
120
|
(1 448)
|
(639)
|
(631)
|
(958)
|
102
|
(1 505)
|
(1 569)
|
(3 589)
|
(886)
|
(2 514)
|
(2 446)
|
(1 411)
|
(3 046)
|
(867)
|
(932)
|
221
|
(4 410)
|
(354)
|
(349)
|
(1 099)
|
3 771
|
(1 182)
|
0
|
0
|
(3 296)
|
0
|
0
|
(3 364)
|
(180)
|
(68)
|
(8 658)
|
0
|
(19 439)
|
0
|
0
|
0
|
(6 036)
|
(1 000)
|
(1 800)
|
(1 606)
|
1 630
|
(681)
|
(2 731)
|
(4 525)
|
(2 754)
|
(8 130)
|
(6 780)
|
(8 430)
|
|
| Other Items |
(225)
|
1 091
|
1 408
|
(102)
|
(31 128)
|
(530)
|
17 188
|
21 181
|
39 315
|
22 055
|
28 753
|
27 567
|
40 602
|
28 869
|
5 753
|
7 519
|
4 455
|
(8 047)
|
(19 678)
|
(16 283)
|
(10 998)
|
(2 217)
|
19 228
|
13 039
|
9 436
|
13 110
|
(10 789)
|
(1 239)
|
5 904
|
1 243
|
15 230
|
8 127
|
10 929
|
16 995
|
18 568
|
17 092
|
8 375
|
3 857
|
1 082
|
597
|
1 000
|
439
|
(32 542)
|
(32 444)
|
(22 027)
|
0
|
(34 210)
|
(20 548)
|
(29 589)
|
(24 374)
|
12 951
|
9 950
|
11 199
|
14 001
|
3 631
|
4 583
|
5 726
|
7 864
|
8 793
|
14 085
|
6 310
|
10 239
|
9 979
|
9 607
|
17 527
|
|
| Cash from Investing Activities |
(712)
N/A
|
820
N/A
|
1 353
+65%
|
48
-96%
|
(30 766)
N/A
|
(384)
+99%
|
17 022
N/A
|
20 991
+23%
|
39 183
+87%
|
21 923
-44%
|
28 363
+29%
|
27 201
-4%
|
39 976
+47%
|
28 461
-29%
|
5 674
-80%
|
7 428
+31%
|
4 575
-38%
|
(9 494)
N/A
|
(20 317)
-114%
|
(16 914)
+17%
|
(11 956)
+29%
|
(2 115)
+82%
|
17 723
N/A
|
11 470
-35%
|
5 847
-49%
|
12 224
+109%
|
(13 303)
N/A
|
(3 685)
+72%
|
4 493
N/A
|
(1 803)
N/A
|
14 363
N/A
|
7 195
-50%
|
11 150
+55%
|
12 585
+13%
|
18 214
+45%
|
16 743
-8%
|
7 276
-57%
|
7 628
+5%
|
(100)
N/A
|
(525)
-426%
|
836
N/A
|
(4 039)
N/A
|
(32 542)
-706%
|
(32 444)
+0%
|
(22 095)
+32%
|
0
N/A
|
(34 278)
N/A
|
(29 274)
+15%
|
(35 248)
-20%
|
(40 993)
-16%
|
12 951
N/A
|
12 950
0%
|
11 199
-14%
|
18 926
+69%
|
2 631
-86%
|
2 783
+6%
|
4 120
+48%
|
9 494
+130%
|
8 112
-15%
|
11 354
+40%
|
6 235
-45%
|
7 484
+20%
|
9 979
+33%
|
10 957
+10%
|
17 527
+60%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
25 550
|
0
|
25 547
|
51 097
|
25 547
|
51 064
|
(1 552)
|
(2 357)
|
(1 552)
|
(6 517)
|
(5 186)
|
(4 381)
|
(3 922)
|
2 024
|
2 211
|
927
|
948
|
(1 732)
|
(1 731)
|
(8 520)
|
0
|
0
|
0
|
(15 296)
|
0
|
16 118
|
16 118
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 815
|
7 415
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7 886
|
(8 629)
|
(141)
|
6 746
|
(5 908)
|
18 604
|
26 682
|
20 000
|
(1 020)
|
(9 363)
|
(30 000)
|
(20 000)
|
(346)
|
2 230
|
690
|
690
|
33
|
(279)
|
(657)
|
(657)
|
0
|
(1 993)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 804
|
0
|
(386)
|
0
|
(1 804)
|
0
|
(1 804)
|
0
|
3 000
|
0
|
4 739
|
0
|
(934)
|
3 224
|
1 566
|
(1 516)
|
(2 328)
|
(2 328)
|
(5 991)
|
(2 328)
|
(2 328)
|
(2 328)
|
(1 298)
|
(2 628)
|
(2 328)
|
(2 698)
|
(812)
|
|
| Cash Paid for Dividends |
(6 365)
|
(112)
|
(6 371)
|
(10 345)
|
(6 144)
|
(10 339)
|
(6 325)
|
(2 251)
|
(8 210)
|
(2 245)
|
(8 023)
|
(8 023)
|
(5 492)
|
(8 023)
|
(9 195)
|
0
|
(13 324)
|
(9 195)
|
(9 620)
|
(9 620)
|
(6 611)
|
0
|
(6 841)
|
0
|
(11 444)
|
(11 452)
|
0
|
0
|
(2 372)
|
(2 207)
|
(6 976)
|
(6 976)
|
(8 965)
|
(158)
|
(8 968)
|
(18 675)
|
(9 970)
|
(18 675)
|
(9 966)
|
(259)
|
(9 947)
|
(9 966)
|
(9 965)
|
0
|
(9 983)
|
(275)
|
(9 965)
|
0
|
1 980
|
(7 766)
|
(7 972)
|
0
|
(8 470)
|
(10 446)
|
(9 212)
|
0
|
(9 216)
|
(9 217)
|
(9 121)
|
0
|
(9 794)
|
(8 636)
|
(11 176)
|
0
|
(13 998)
|
|
| Cash from Financing Activities |
1 521
N/A
|
16 808
+1 005%
|
(6 512)
N/A
|
21 950
N/A
|
39 045
+78%
|
33 814
-13%
|
71 421
+111%
|
16 196
-77%
|
(11 587)
N/A
|
(13 161)
-14%
|
(44 540)
-238%
|
(33 209)
+25%
|
(10 219)
+69%
|
(9 715)
+5%
|
(6 482)
+33%
|
(6 295)
+3%
|
(12 365)
-96%
|
(8 527)
+31%
|
(12 009)
-41%
|
(12 008)
+0%
|
(15 131)
-26%
|
(13 345)
+12%
|
(22 136)
-66%
|
0
N/A
|
(12 054)
N/A
|
(26 672)
-121%
|
16 118
N/A
|
16 118
+0%
|
13 746
-15%
|
13 911
+1%
|
(6 976)
N/A
|
(6 976)
0%
|
(8 965)
-29%
|
(158)
+98%
|
(8 968)
-5 576%
|
(18 675)
-108%
|
(9 970)
+47%
|
(18 675)
-87%
|
(8 161)
+56%
|
1 546
N/A
|
(8 529)
N/A
|
(8 162)
+4%
|
(11 770)
-44%
|
0
N/A
|
(11 401)
N/A
|
13 736
N/A
|
450
-97%
|
0
N/A
|
6 720
N/A
|
(23 581)
N/A
|
(8 906)
+62%
|
(9 488)
-7%
|
(11 644)
-23%
|
(11 962)
-3%
|
(11 540)
+4%
|
(11 540)
N/A
|
(15 208)
-32%
|
(11 544)
+24%
|
(11 449)
+1%
|
(11 449)
N/A
|
(11 092)
+3%
|
(11 264)
-2%
|
(13 503)
-20%
|
(13 873)
-3%
|
(14 811)
-7%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
2 191
N/A
|
(900)
N/A
|
(8 952)
-895%
|
11 963
N/A
|
10 745
-10%
|
55 161
+413%
|
93 711
+70%
|
68 911
-26%
|
19 321
-72%
|
(17 124)
N/A
|
(26 547)
-55%
|
(14 613)
+45%
|
24 246
N/A
|
26 697
+10%
|
(8 857)
N/A
|
(9 279)
-5%
|
(20 215)
-118%
|
(33 110)
-64%
|
(23 844)
+28%
|
(38 099)
-60%
|
(28 775)
+24%
|
(23 228)
+19%
|
(25 141)
-8%
|
(11 828)
+53%
|
(6 165)
+48%
|
4 400
N/A
|
(4 060)
N/A
|
1 346
N/A
|
4 753
+253%
|
1 744
-63%
|
18 299
+949%
|
475
-97%
|
(787)
N/A
|
(3 700)
-370%
|
(859)
+77%
|
11 497
N/A
|
(4 198)
N/A
|
(7 214)
-72%
|
(2 195)
+70%
|
(2 910)
-33%
|
3 758
N/A
|
26 178
+597%
|
(13 432)
N/A
|
(3 927)
+71%
|
2 028
N/A
|
0
N/A
|
(3 833)
N/A
|
(1 901)
+50%
|
12 755
N/A
|
(14 323)
N/A
|
2 484
N/A
|
820
-67%
|
3 055
+273%
|
5 719
+87%
|
4 269
-25%
|
1 338
-69%
|
3 094
+131%
|
1 907
-38%
|
892
-53%
|
2 982
+234%
|
(7 014)
N/A
|
4 024
N/A
|
3 819
-5%
|
(2 367)
N/A
|
3 765
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
896
N/A
|
(18 799)
N/A
|
(3 848)
+80%
|
(9 885)
-157%
|
2 827
N/A
|
21 877
+674%
|
5 102
-77%
|
31 534
+518%
|
(8 406)
N/A
|
(26 017)
-210%
|
(10 760)
+59%
|
(8 971)
+17%
|
(6 137)
+32%
|
7 544
N/A
|
(8 128)
N/A
|
(10 503)
-29%
|
(12 305)
-17%
|
(16 537)
-34%
|
7 843
N/A
|
(9 808)
N/A
|
(2 646)
+73%
|
(7 666)
-190%
|
(22 233)
-190%
|
(2 731)
+88%
|
(3 547)
-30%
|
17 962
N/A
|
(9 389)
N/A
|
(13 533)
-44%
|
(14 897)
-10%
|
(13 410)
+10%
|
10 045
N/A
|
(676)
N/A
|
(2 751)
-307%
|
(20 537)
-647%
|
(10 459)
+49%
|
13 080
N/A
|
(2 603)
N/A
|
7 604
N/A
|
4 884
-36%
|
(3 931)
N/A
|
11 451
N/A
|
35 083
+206%
|
30 880
-12%
|
40 287
+30%
|
32 160
-20%
|
(180)
N/A
|
29 928
N/A
|
28 698
-4%
|
41 284
+44%
|
30 812
-25%
|
(1 561)
N/A
|
(2 643)
-69%
|
3 500
N/A
|
(7 283)
N/A
|
12 178
N/A
|
8 295
-32%
|
12 576
+52%
|
5 588
-56%
|
3 549
-36%
|
346
-90%
|
(6 683)
N/A
|
5 050
N/A
|
(786)
N/A
|
(6 231)
-692%
|
(7 382)
-18%
|
|