Viet Nam Gas and Chemicals Transportation Corp
VN:PCT
Cash Flow Statement
Cash Flow Statement
Viet Nam Gas and Chemicals Transportation Corp
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
8 130
|
8 282
|
2 593
|
3 066
|
3 066
|
3 488
|
9 669
|
10 041
|
11 001
|
11 328
|
11 925
|
14 077
|
15 315
|
17 134
|
17 955
|
24 892
|
27 304
|
29 146
|
29 024
|
21 742
|
22 563
|
32 087
|
29 384
|
26 559
|
19 885
|
4 736
|
3 099
|
1 647
|
(1 443)
|
(26 426)
|
(21 158)
|
6 461
|
20 634
|
51 990
|
47 467
|
24 383
|
18 715
|
19 842
|
21 063
|
19 113
|
18 016
|
16 762
|
16 438
|
17 292
|
0
|
12 650
|
0
|
17 887
|
0
|
33 183
|
0
|
47 108
|
0
|
47 748
|
0
|
110 064
|
0
|
29 558
|
0
|
|
| Depreciation & Amortization |
31 649
|
27 180
|
29 657
|
33 263
|
36 349
|
38 609
|
38 984
|
38 478
|
38 300
|
38 059
|
37 667
|
37 024
|
36 354
|
36 132
|
35 649
|
35 921
|
36 219
|
35 831
|
35 375
|
33 494
|
30 815
|
27 565
|
22 879
|
18 788
|
15 070
|
12 357
|
12 558
|
13 856
|
15 259
|
16 618
|
16 258
|
13 150
|
9 661
|
6 189
|
3 862
|
3 228
|
3 199
|
3 186
|
3 015
|
2 406
|
1 697
|
1 244
|
839
|
994
|
0
|
1 021
|
0
|
6 130
|
0
|
40 144
|
0
|
87 914
|
0
|
145 581
|
0
|
153 060
|
0
|
264 847
|
0
|
|
| Other Non-Cash Items |
(1 609)
|
2 059
|
(4 935)
|
3 372
|
5 623
|
(2 358)
|
3 805
|
(11 716)
|
(12 179)
|
(12 379)
|
(13 299)
|
(13 566)
|
(16 964)
|
(13 782)
|
(15 972)
|
(17 117)
|
(15 447)
|
(21 508)
|
(24 501)
|
(26 185)
|
(28 884)
|
(32 301)
|
(33 821)
|
(28 734)
|
(26 368)
|
(17 618)
|
(9 714)
|
(10 624)
|
(8 097)
|
12 635
|
12 761
|
3 333
|
2 648
|
(13 969)
|
(11 955)
|
15 044
|
15 746
|
13 040
|
17 901
|
2 034
|
1 461
|
2 153
|
(3 140)
|
(2 165)
|
0
|
(1 519)
|
0
|
2 806
|
0
|
32 583
|
0
|
66 422
|
0
|
95 640
|
0
|
71 812
|
0
|
126 705
|
0
|
|
| Cash Taxes Paid |
1 076
|
1 330
|
1 638
|
880
|
880
|
851
|
808
|
1 698
|
2 054
|
3 077
|
3 367
|
4 112
|
7 431
|
7 188
|
8 366
|
7 823
|
5 849
|
5 307
|
4 756
|
4 729
|
4 979
|
4 516
|
3 016
|
5 383
|
3 479
|
3 545
|
3 826
|
494
|
447
|
381
|
100
|
0
|
1 304
|
3 799
|
5 708
|
6 057
|
5 352
|
2 857
|
2 726
|
4 741
|
4 298
|
5 328
|
3 551
|
3 024
|
2 424
|
2 330
|
(260)
|
3 180
|
2 572
|
3 738
|
2 167
|
8 020
|
5 397
|
10 643
|
7 455
|
4 674
|
(12 094)
|
21 661
|
(12 379)
|
|
| Cash Interest Paid |
4 117
|
4 269
|
4 432
|
3 076
|
2 397
|
1 243
|
437
|
125
|
125
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
48
|
48
|
48
|
48
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
245
|
353
|
353
|
353
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
98
|
168
|
235
|
252
|
268
|
4 005
|
15 561
|
33 928
|
52 885
|
66 854
|
72 838
|
67 460
|
69 645
|
71 798
|
80 408
|
94 924
|
100 182
|
|
| Change in Working Capital |
(13 821)
|
(20 573)
|
(20 893)
|
18 832
|
22 702
|
28 590
|
23 397
|
(15 741)
|
(43 552)
|
(7 783)
|
(61 302)
|
46 249
|
46 120
|
15 067
|
44 459
|
(49 412)
|
(35 555)
|
(35 691)
|
(25 126)
|
(56 688)
|
(44 263)
|
(52 981)
|
(11 029)
|
68 265
|
60 217
|
83 292
|
30 138
|
(15 072)
|
(13 490)
|
(78 491)
|
(83 440)
|
(123 912)
|
(223 663)
|
(164 803)
|
(131 585)
|
(67 766)
|
19 562
|
5 565
|
(14 641)
|
(59 014)
|
(54 520)
|
(50 488)
|
(44 996)
|
(26 097)
|
(17 669)
|
(22 239)
|
8 612
|
49 443
|
(233 091)
|
143 652
|
128 999
|
(44 077)
|
290 693
|
(142 585)
|
45 527
|
(79 195)
|
(88 460)
|
151 016
|
248 770
|
|
| Cash from Operating Activities |
24 349
N/A
|
16 948
-30%
|
6 423
-62%
|
58 533
+811%
|
67 740
+16%
|
68 328
+1%
|
75 854
+11%
|
21 062
-72%
|
(6 430)
N/A
|
29 225
N/A
|
(25 009)
N/A
|
83 785
N/A
|
80 826
-4%
|
54 553
-33%
|
82 092
+50%
|
(5 716)
N/A
|
12 521
N/A
|
7 777
-38%
|
14 772
+90%
|
(27 638)
N/A
|
(19 770)
+28%
|
(25 630)
-30%
|
7 412
N/A
|
84 878
+1 045%
|
68 804
-19%
|
82 766
+20%
|
36 081
-56%
|
(10 193)
N/A
|
(7 772)
+24%
|
(75 663)
-874%
|
(75 579)
+0%
|
(100 968)
-34%
|
(190 719)
-89%
|
(120 594)
+37%
|
(92 213)
+24%
|
(25 111)
+73%
|
57 222
N/A
|
41 633
-27%
|
27 338
-34%
|
(35 462)
N/A
|
(33 255)
+6%
|
(30 283)
+9%
|
(30 768)
-2%
|
(9 976)
+68%
|
(6 326)
+37%
|
(10 086)
-59%
|
11 058
N/A
|
76 267
+590%
|
(206 267)
N/A
|
241 877
N/A
|
155 822
-36%
|
157 367
+1%
|
492 136
+213%
|
114 404
-77%
|
246 970
+116%
|
255 741
+4%
|
246 476
-4%
|
547 557
+122%
|
583 706
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21 679)
|
(21 679)
|
(21 691)
|
(48 514)
|
(43 234)
|
(47 204)
|
(51 367)
|
(20 389)
|
(24 935)
|
(22 137)
|
(24 918)
|
(18 021)
|
(20 541)
|
(27 006)
|
(26 660)
|
(49 473)
|
(59 973)
|
(55 544)
|
(59 268)
|
(37 406)
|
(26 255)
|
(50 151)
|
(39 817)
|
(39 549)
|
(56 465)
|
(55 695)
|
(72 961)
|
(74 775)
|
(48 949)
|
(22 615)
|
(5 395)
|
(89)
|
(135)
|
(591)
|
(545)
|
(502)
|
(490)
|
(34)
|
(34)
|
(134)
|
(4 491)
|
(4 491)
|
(4 491)
|
(4 391)
|
0
|
0
|
0
|
(341 686)
|
0
|
(761 011)
|
(1 123 384)
|
(781 698)
|
0
|
(362 493)
|
(571 088)
|
(780 591)
|
(1 207 964)
|
(2 137 452)
|
(1 581 776)
|
|
| Other Items |
(5 328)
|
(6 168)
|
(5 740)
|
(5 300)
|
25 568
|
18 677
|
22 670
|
40 967
|
27 158
|
4 287
|
34 514
|
(27 420)
|
4 914
|
(9 689)
|
(33 258)
|
(42 388)
|
(75 852)
|
11 007
|
(4 055)
|
68 543
|
89 812
|
76 204
|
87 990
|
57 173
|
67 597
|
39 401
|
32 455
|
20 756
|
(42 909)
|
(15 881)
|
33 938
|
123 722
|
185 251
|
157 554
|
105 645
|
1 975
|
(44 421)
|
(49 682)
|
(48 248)
|
6 642
|
23 452
|
30 478
|
33 299
|
10 510
|
8 657
|
7 514
|
3 715
|
46 045
|
46 050
|
44 325
|
44 041
|
576
|
576
|
1 301
|
116
|
1 053
|
1 052
|
(28 140)
|
(27 059)
|
|
| Cash from Investing Activities |
(27 007)
N/A
|
(27 847)
-3%
|
(27 431)
+1%
|
(53 814)
-96%
|
(17 666)
+67%
|
(28 526)
-61%
|
(28 697)
-1%
|
20 578
N/A
|
2 223
-89%
|
(17 852)
N/A
|
9 597
N/A
|
(45 440)
N/A
|
(15 626)
+66%
|
(36 693)
-135%
|
(59 918)
-63%
|
(91 861)
-53%
|
(135 825)
-48%
|
(44 537)
+67%
|
(63 323)
-42%
|
31 137
N/A
|
63 557
+104%
|
26 052
-59%
|
48 172
+85%
|
17 623
-63%
|
11 132
-37%
|
(16 294)
N/A
|
(40 506)
-149%
|
(54 019)
-33%
|
(91 859)
-70%
|
(38 496)
+58%
|
28 543
N/A
|
123 633
+333%
|
185 116
+50%
|
156 963
-15%
|
105 100
-33%
|
1 473
-99%
|
(44 912)
N/A
|
(49 717)
-11%
|
(48 282)
+3%
|
6 507
N/A
|
18 961
+191%
|
25 987
+37%
|
28 808
+11%
|
6 119
-79%
|
8 657
+41%
|
7 514
-13%
|
3 715
-51%
|
(295 640)
N/A
|
(295 636)
+0%
|
(716 686)
-142%
|
(1 079 343)
-51%
|
(781 122)
+28%
|
(781 122)
+0%
|
(361 192)
+54%
|
(570 973)
-58%
|
(779 538)
-37%
|
(1 206 913)
-55%
|
(2 165 592)
-79%
|
(1 608 835)
+26%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
224 366
|
224 132
|
0
|
0
|
(234)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 778)
|
(2 994)
|
(35 481)
|
(32 703)
|
(32 703)
|
(32 271)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29 000
|
0
|
0
|
0
|
(29 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
2 958
|
2 852
|
2 747
|
2 641
|
(423)
|
(423)
|
(423)
|
227 577
|
508 177
|
480 177
|
685 651
|
419 125
|
99 999
|
89 473
|
338 733
|
514 583
|
921 506
|
1 557 047
|
1 025 764
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22 468)
|
(23 000)
|
(23 000)
|
(23 000)
|
0
|
(20 700)
|
(20 700)
|
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
|
|
| Other |
216
|
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
|
|
| Cash from Financing Activities |
(2 562)
N/A
|
(2 994)
-17%
|
(29 082)
-871%
|
(32 703)
-12%
|
(32 919)
-1%
|
(32 271)
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 000
N/A
|
0
N/A
|
(22 468)
N/A
|
(23 000)
-2%
|
(33 000)
-43%
|
(23 000)
+30%
|
(532)
+98%
|
(20 700)
-3 791%
|
(20 700)
N/A
|
0
N/A
|
(20 700)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
29 000
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(29 000)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 958
N/A
|
2 852
-4%
|
2 747
-4%
|
2 641
-4%
|
(423)
N/A
|
(423)
N/A
|
(423)
N/A
|
227 577
N/A
|
508 177
+123%
|
480 177
-6%
|
910 017
+90%
|
643 258
-29%
|
324 132
-50%
|
313 606
-3%
|
338 500
+8%
|
514 583
+52%
|
921 506
+79%
|
1 557 047
+69%
|
1 025 764
-34%
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(4)
|
(4)
|
5
|
(4)
|
0
|
0
|
(10)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
(191)
|
(191)
|
(183)
|
(191)
|
8
|
0
|
26
|
8
|
(2)
|
0
|
(30)
|
0
|
|
| Net Change in Cash |
(5 220)
N/A
|
(13 893)
-166%
|
(50 090)
-261%
|
(27 984)
+44%
|
17 155
N/A
|
7 531
-56%
|
47 157
+526%
|
41 640
-12%
|
(4 207)
N/A
|
11 373
N/A
|
(15 412)
N/A
|
38 345
N/A
|
65 198
+70%
|
17 858
-73%
|
22 174
+24%
|
(87 577)
N/A
|
(123 304)
-41%
|
(59 228)
+52%
|
(71 551)
-21%
|
(29 501)
+59%
|
20 787
N/A
|
(110)
N/A
|
34 884
N/A
|
81 801
+134%
|
59 237
-28%
|
45 771
-23%
|
(4 426)
N/A
|
(64 212)
-1 351%
|
(99 632)
-55%
|
(85 159)
+15%
|
(47 036)
+45%
|
22 661
N/A
|
(5 607)
N/A
|
7 375
N/A
|
12 884
+75%
|
(23 638)
N/A
|
12 311
N/A
|
(8 093)
N/A
|
(20 944)
-159%
|
(28 955)
-38%
|
(11 337)
+61%
|
(1 444)
+87%
|
787
N/A
|
(1 218)
N/A
|
1 907
N/A
|
(2 994)
N/A
|
14 350
N/A
|
8 013
-44%
|
6 083
-24%
|
5 185
-15%
|
(13 694)
N/A
|
19 510
N/A
|
35 146
+80%
|
66 843
+90%
|
14 505
-78%
|
(9 215)
N/A
|
(38 930)
-322%
|
(61 017)
-57%
|
635
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 670
N/A
|
(4 731)
N/A
|
(15 268)
-223%
|
10 019
N/A
|
24 506
+145%
|
21 124
-14%
|
24 487
+16%
|
673
-97%
|
(31 365)
N/A
|
7 088
N/A
|
(49 927)
N/A
|
65 764
N/A
|
60 285
-8%
|
27 547
-54%
|
55 432
+101%
|
(55 189)
N/A
|
(47 452)
+14%
|
(47 767)
-1%
|
(44 496)
+7%
|
(65 044)
-46%
|
(46 025)
+29%
|
(75 781)
-65%
|
(32 405)
+57%
|
45 328
N/A
|
12 339
-73%
|
27 071
+119%
|
(36 880)
N/A
|
(84 967)
-130%
|
(56 721)
+33%
|
(98 278)
-73%
|
(80 974)
+18%
|
(101 057)
-25%
|
(190 854)
-89%
|
(121 185)
+37%
|
(92 758)
+23%
|
(25 613)
+72%
|
56 732
N/A
|
41 599
-27%
|
27 304
-34%
|
(35 596)
N/A
|
(37 745)
-6%
|
(34 774)
+8%
|
(35 259)
-1%
|
(14 367)
+59%
|
(6 326)
+56%
|
(10 086)
-59%
|
11 058
N/A
|
(265 419)
N/A
|
(206 267)
+22%
|
(519 135)
-152%
|
(967 561)
-86%
|
(624 331)
+35%
|
492 136
N/A
|
(248 089)
N/A
|
(324 118)
-31%
|
(524 850)
-62%
|
(961 488)
-83%
|
(1 589 895)
-65%
|
(998 070)
+37%
|
|