Viet Tri Chemical JSC
VN:HVT
Cash Flow Statement
Cash Flow Statement
Viet Tri Chemical JSC
| 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 | Sep-2014 | Mar-2015 | Sep-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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 829
|
0
|
32 878
|
0
|
26 527
|
0
|
0
|
0
|
0
|
0
|
13 243
|
0
|
38 408
|
0
|
69 546
|
0
|
89 486
|
0
|
142 333
|
0
|
129 320
|
0
|
172 746
|
0
|
55 132
|
0
|
71 967
|
0
|
37 016
|
0
|
68 732
|
0
|
0
|
98 041
|
0
|
221 355
|
286 136
|
0
|
85 802
|
0
|
33 959
|
0
|
106 019
|
50 800
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 720
|
0
|
37 118
|
0
|
24 864
|
0
|
0
|
0
|
0
|
0
|
33 352
|
0
|
71 140
|
0
|
112 005
|
0
|
85 417
|
0
|
130 645
|
0
|
88 922
|
0
|
130 287
|
0
|
81 311
|
0
|
124 326
|
0
|
87 356
|
0
|
118 128
|
0
|
0
|
26 269
|
0
|
52 049
|
79 382
|
0
|
58 316
|
0
|
94 632
|
0
|
78 660
|
122 424
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 378
|
0
|
20 436
|
0
|
8 473
|
0
|
0
|
0
|
0
|
0
|
15 820
|
0
|
18 885
|
0
|
35 387
|
0
|
16 400
|
0
|
35 919
|
0
|
15 723
|
0
|
27 309
|
0
|
4 828
|
0
|
20 455
|
0
|
5 540
|
0
|
21 064
|
0
|
0
|
25 486
|
0
|
(323)
|
11 747
|
0
|
(4 723)
|
0
|
8 817
|
0
|
8 393
|
38 564
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 271
|
3 724
|
8 194
|
705
|
6 099
|
5 525
|
5 291
|
245
|
1 013
|
207
|
4 615
|
352
|
5 819
|
3 942
|
8 966
|
1 287
|
10 960
|
3 517
|
20 313
|
12
|
32 189
|
13 799
|
0
|
13 642
|
16 238
|
(8 657)
|
0
|
(2 488)
|
4 188
|
408
|
9 868
|
(2 103)
|
(3 573)
|
9 905
|
(15 405)
|
33 685
|
44 614
|
27 657
|
30 214
|
23 269
|
12 745
|
47 883
|
18 045
|
23 175
|
11 414
|
(25 775)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 678
|
17 368
|
19 263
|
20 908
|
7 639
|
6 387
|
5 429
|
(445)
|
3 211
|
3 458
|
8 371
|
6 581
|
18 398
|
17 972
|
16 732
|
15 736
|
13 676
|
12 733
|
11 828
|
12 041
|
8 581
|
79
|
0
|
(3 192)
|
4 870
|
6 470
|
0
|
12 809
|
11 429
|
13 626
|
15 186
|
6 878
|
328
|
(993)
|
(98)
|
4 824
|
5 116
|
6 154
|
5 504
|
7 253
|
6 209
|
5 052
|
8 305
|
9 685
|
9 414
|
8 271
|
|
| Change in Working Capital |
71 440
|
31 903
|
129 949
|
77 714
|
75 130
|
84 086
|
62 237
|
23 170
|
30 645
|
29 919
|
24 565
|
(42 105)
|
(39 767)
|
(59 240)
|
(9 751)
|
(4 425)
|
(3 780)
|
(3 931)
|
(12 617)
|
(29 835)
|
(680)
|
(28 659)
|
50 857
|
(55 250)
|
(17 373)
|
(45 979)
|
(1 974)
|
(50 227)
|
(56 673)
|
(64 343)
|
(30 909)
|
(82 774)
|
50 757
|
0
|
32 649
|
20 617
|
125 269
|
0
|
140 729
|
19 914
|
44 399
|
14 080
|
(37 136)
|
38 976
|
(59 250)
|
97 876
|
(174 018)
|
(125 492)
|
(163 716)
|
40 145
|
36 941
|
9 776
|
86 257
|
(122 752)
|
(133 323)
|
(193 048)
|
157 956
|
|
| Cash from Operating Activities |
71 440
N/A
|
31 903
-55%
|
129 949
+307%
|
77 714
-40%
|
75 130
-3%
|
84 086
+12%
|
62 237
-26%
|
23 170
-63%
|
30 645
+32%
|
29 919
-2%
|
24 565
-18%
|
18 822
-23%
|
21 160
+12%
|
31 192
+47%
|
51 176
+64%
|
55 438
+8%
|
56 083
+1%
|
55 932
0%
|
(12 617)
N/A
|
(29 835)
-136%
|
(680)
+98%
|
33 756
N/A
|
50 857
+51%
|
73 184
+44%
|
111 061
+52%
|
108 544
-2%
|
126 460
+17%
|
141 077
+12%
|
134 631
-5%
|
156 052
+16%
|
160 395
+3%
|
151 192
-6%
|
147 133
-3%
|
0
N/A
|
129 025
N/A
|
161 888
+25%
|
125 269
-23%
|
0
N/A
|
140 729
N/A
|
149 826
+6%
|
174 310
+16%
|
222 003
+27%
|
92 776
-58%
|
38 976
-58%
|
12 534
-68%
|
97 876
+681%
|
99 063
+1%
|
101 976
+3%
|
109 365
+7%
|
179 539
+64%
|
176 335
-2%
|
128 802
-27%
|
225 652
+75%
|
70 320
-69%
|
100 669
+43%
|
25
-100%
|
157 956
+638 344%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(34 010)
|
(34 276)
|
(29 072)
|
(67 321)
|
(67 260)
|
(71 310)
|
(75 131)
|
(10 758)
|
(10 692)
|
(7 811)
|
(6 445)
|
(7 344)
|
(7 707)
|
(7 290)
|
(7 649)
|
(15 881)
|
(18 897)
|
(71 788)
|
(25 201)
|
(12 820)
|
12 487
|
(2 253)
|
37 305
|
(42 666)
|
(34 243)
|
(27 725)
|
(30 785)
|
(23 691)
|
(18 019)
|
(17 749)
|
(16 636)
|
(42 363)
|
(44 781)
|
0
|
(64 214)
|
(112 244)
|
(54 096)
|
0
|
(67 781)
|
(74 945)
|
(76 516)
|
(94 293)
|
(37 422)
|
(1 107)
|
(15 149)
|
(50 727)
|
(59 592)
|
(85 906)
|
(144 641)
|
(248 404)
|
(278 755)
|
(265 989)
|
(287 686)
|
(105 032)
|
(54 886)
|
59 793
|
(58 774)
|
|
| Other Items |
13 189
|
19 872
|
13 129
|
186
|
10
|
(2 911)
|
86
|
78
|
73
|
42
|
37
|
32
|
25
|
36
|
34
|
34
|
42
|
47
|
(7)
|
9
|
13
|
19
|
(20)
|
36
|
21
|
218
|
213
|
234
|
287
|
(6 674)
|
606
|
1 220
|
(9 339)
|
0
|
(9 141)
|
(35 656)
|
911
|
0
|
873
|
(27 753)
|
(27 650)
|
(44 277)
|
(28 004)
|
558
|
7 570
|
1 102
|
8 624
|
74 468
|
11 150
|
58 185
|
58 381
|
17 503
|
54 790
|
29 999
|
26 157
|
30 352
|
1 051
|
|
| Cash from Investing Activities |
(20 821)
N/A
|
(14 404)
+31%
|
(15 943)
-11%
|
(67 135)
-321%
|
(67 250)
0%
|
(74 221)
-10%
|
(75 045)
-1%
|
(10 680)
+86%
|
(10 618)
+1%
|
(7 769)
+27%
|
(6 408)
+18%
|
(7 313)
-14%
|
(7 684)
-5%
|
(7 255)
+6%
|
(7 616)
-5%
|
(15 848)
-108%
|
(18 856)
-19%
|
(71 741)
-280%
|
(25 208)
+65%
|
(12 812)
+49%
|
12 500
N/A
|
(2 234)
N/A
|
37 285
N/A
|
(42 630)
N/A
|
(34 222)
+20%
|
(27 507)
+20%
|
(30 572)
-11%
|
(23 457)
+23%
|
(17 732)
+24%
|
(24 423)
-38%
|
(16 030)
+34%
|
(41 144)
-157%
|
(54 120)
-32%
|
0
N/A
|
(73 354)
N/A
|
(147 900)
-102%
|
(53 185)
+64%
|
0
N/A
|
(66 907)
N/A
|
(102 698)
-53%
|
(104 165)
-1%
|
(138 570)
-33%
|
(65 426)
+53%
|
(549)
+99%
|
(7 578)
-1 280%
|
(49 625)
-555%
|
(50 968)
-3%
|
(11 437)
+78%
|
(133 491)
-1 067%
|
(190 219)
-42%
|
(220 374)
-16%
|
(248 486)
-13%
|
(232 896)
+6%
|
(75 032)
+68%
|
(28 729)
+62%
|
90 145
N/A
|
(57 723)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(48 280)
|
(38 584)
|
(97 176)
|
(9 122)
|
(8 594)
|
(5 581)
|
1 940
|
(7 658)
|
(15 439)
|
(11 675)
|
(7 495)
|
284 482
|
356 871
|
264 843
|
247 499
|
(32 041)
|
(97 196)
|
24 986
|
26 817
|
42 819
|
(10 602)
|
(22 554)
|
(74 670)
|
(17 453)
|
(60 886)
|
(68 776)
|
(91 491)
|
(56 408)
|
(72 138)
|
(35 254)
|
(74 293)
|
(57 873)
|
(76 454)
|
0
|
(43 079)
|
7 516
|
(28 906)
|
0
|
(28 279)
|
(21 312)
|
(43 549)
|
(56 603)
|
(25 679)
|
(3 049)
|
19 213
|
(13 926)
|
(3 240)
|
3 091
|
84 223
|
76 963
|
108 719
|
146 626
|
38 283
|
48 758
|
(23 853)
|
(24 452)
|
(79 961)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(6 511)
|
(6 511)
|
(6 511)
|
(6 511)
|
(10 851)
|
(10 851)
|
(295 142)
|
(370 931)
|
0
|
(366 142)
|
(6 062)
|
0
|
(7 064)
|
0
|
(11 476)
|
0
|
(11 479)
|
(11 607)
|
(18 052)
|
(18 052)
|
(18 049)
|
(6 445)
|
(29 657)
|
(29 657)
|
(29 667)
|
(56 723)
|
(65 927)
|
0
|
0
|
(55 112)
|
(32 967)
|
(16 256)
|
0
|
(10 831)
|
(16 474)
|
0
|
(16 474)
|
(11 059)
|
0
|
(5 415)
|
(16 482)
|
(16 482)
|
(32 955)
|
(76 916)
|
(76 911)
|
(87 899)
|
(71 419)
|
(32 959)
|
(32 952)
|
(63 173)
|
(41 193)
|
(41 206)
|
|
| Other |
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
|
13
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(48 280)
N/A
|
(38 584)
+20%
|
(97 176)
-152%
|
(9 122)
+91%
|
(8 594)
+6%
|
(12 092)
-41%
|
(4 570)
+62%
|
(14 169)
-210%
|
(21 950)
-55%
|
(22 526)
-3%
|
(18 347)
+19%
|
(10 660)
+42%
|
(14 060)
-32%
|
(19 448)
-38%
|
(42 853)
-120%
|
(38 102)
+11%
|
(27 468)
+28%
|
17 922
N/A
|
26 817
+50%
|
38 407
+43%
|
(10 602)
N/A
|
(22 557)
-113%
|
(74 801)
-232%
|
(35 505)
+53%
|
(78 938)
-122%
|
(86 825)
-10%
|
(97 936)
-13%
|
(86 065)
+12%
|
(101 795)
-18%
|
(64 921)
+36%
|
(131 016)
-102%
|
(123 800)
+6%
|
(76 442)
+38%
|
0
N/A
|
(32 251)
N/A
|
(25 451)
+21%
|
(45 162)
-77%
|
0
N/A
|
(39 111)
N/A
|
(37 786)
+3%
|
(60 023)
-59%
|
(73 077)
-22%
|
(36 738)
+50%
|
(3 049)
+92%
|
19 209
N/A
|
(24 997)
N/A
|
(19 721)
+21%
|
(29 864)
-51%
|
7 307
N/A
|
52
-99%
|
20 820
+39 971%
|
75 207
+261%
|
5 324
-93%
|
15 805
+197%
|
(87 026)
N/A
|
(65 645)
+25%
|
(121 167)
-85%
|
|
| 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
|
|
| Net Change in Cash |
2 339
N/A
|
(21 085)
N/A
|
16 830
N/A
|
1 457
-91%
|
(714)
N/A
|
(2 227)
-212%
|
(17 378)
-680%
|
(1 679)
+90%
|
(1 923)
-15%
|
(376)
+80%
|
(190)
+49%
|
849
N/A
|
(584)
N/A
|
4 489
N/A
|
707
-84%
|
1 488
+110%
|
9 759
+556%
|
2 113
-78%
|
(11 008)
N/A
|
(4 240)
+61%
|
1 218
N/A
|
8 965
+636%
|
13 341
+49%
|
(4 951)
N/A
|
(2 099)
+58%
|
(5 788)
-176%
|
(2 048)
+65%
|
31 555
N/A
|
15 104
-52%
|
66 708
+342%
|
13 349
-80%
|
(13 752)
N/A
|
16 571
N/A
|
0
N/A
|
23 420
N/A
|
(11 463)
N/A
|
26 921
N/A
|
0
N/A
|
34 711
N/A
|
9 342
-73%
|
10 122
+8%
|
10 356
+2%
|
(9 388)
N/A
|
35 378
N/A
|
24 165
-32%
|
23 254
-4%
|
28 374
+22%
|
60 676
+114%
|
(16 818)
N/A
|
(10 628)
+37%
|
(23 218)
-118%
|
(44 476)
-92%
|
(1 921)
+96%
|
11 093
N/A
|
(15 086)
N/A
|
24 525
N/A
|
(20 934)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
37 430
N/A
|
(2 373)
N/A
|
100 877
N/A
|
10 393
-90%
|
7 870
-24%
|
12 776
+62%
|
(12 894)
N/A
|
12 412
N/A
|
19 953
+61%
|
22 108
+11%
|
18 120
-18%
|
11 478
-37%
|
13 453
+17%
|
23 902
+78%
|
43 527
+82%
|
39 557
-9%
|
37 186
-6%
|
(15 856)
N/A
|
(37 818)
-139%
|
(42 655)
-13%
|
11 807
N/A
|
31 503
+167%
|
88 162
+180%
|
30 518
-65%
|
76 818
+152%
|
80 819
+5%
|
95 675
+18%
|
117 386
+23%
|
116 612
-1%
|
138 303
+19%
|
143 759
+4%
|
108 829
-24%
|
102 352
-6%
|
0
N/A
|
64 812
N/A
|
49 645
-23%
|
71 173
+43%
|
0
N/A
|
72 948
N/A
|
74 881
+3%
|
97 795
+31%
|
127 710
+31%
|
55 354
-57%
|
37 869
-32%
|
(2 614)
N/A
|
47 149
N/A
|
39 471
-16%
|
16 071
-59%
|
(35 276)
N/A
|
(68 865)
-95%
|
(102 420)
-49%
|
(137 186)
-34%
|
(62 034)
+55%
|
(34 711)
+44%
|
45 783
N/A
|
59 817
+31%
|
99 182
+66%
|
|