PetroVietnam Power Engineering Consulting JSC
VN:PPE
Cash Flow Statement
Cash Flow Statement
PetroVietnam Power Engineering Consulting JSC
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 727
|
5 225
|
5 614
|
4 738
|
1 154
|
(2 523)
|
(5 079)
|
(4 748)
|
(3 891)
|
(3 738)
|
(1 977)
|
102
|
518
|
791
|
803
|
4 343
|
4 326
|
5 888
|
6 062
|
8 236
|
8 235
|
6 367
|
7 100
|
(4 762)
|
(5 440)
|
(6 946)
|
(8 025)
|
(3 968)
|
(5 673)
|
(3 703)
|
(3 853)
|
942
|
2 810
|
2 687
|
3 282
|
(3 293)
|
(2 921)
|
(2 596)
|
(2 989)
|
185
|
157
|
1 465
|
1 170
|
675
|
833
|
(622)
|
1 780
|
1 864
|
2 124
|
2 610
|
996
|
744
|
885
|
599
|
912
|
3 640
|
3 420
|
3 473
|
2 619
|
384
|
|
| Depreciation & Amortization |
805
|
601
|
552
|
510
|
497
|
497
|
484
|
428
|
423
|
378
|
331
|
320
|
259
|
215
|
195
|
0
|
130
|
84
|
39
|
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
|
|
| Other Non-Cash Items |
(110)
|
(34)
|
(308)
|
(557)
|
(709)
|
(846)
|
(650)
|
(447)
|
(300)
|
(170)
|
(89)
|
(44)
|
(26)
|
(11)
|
(4)
|
492
|
492
|
1 371
|
492
|
957
|
959
|
79
|
959
|
2 205
|
2 205
|
2 206
|
2 205
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(64)
|
1 803
|
1 803
|
(2 604)
|
1 867
|
(4 407)
|
(4 407)
|
(1 346)
|
(3 062)
|
(1 346)
|
0
|
(298)
|
(3 080)
|
(733)
|
(1 069)
|
(1 097)
|
(1 330)
|
(1 030)
|
(838)
|
(558)
|
(392)
|
(452)
|
(450)
|
(529)
|
(424)
|
(969)
|
|
| Cash Taxes Paid |
1 115
|
1 115
|
1 115
|
1 115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
71
|
87
|
918
|
71
|
1 827
|
1 818
|
957
|
1 834
|
7
|
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
|
568
|
568
|
568
|
568
|
|
| Cash Interest Paid |
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
|
22
|
49
|
64
|
0
|
245
|
218
|
203
|
|
| Change in Working Capital |
(2 945)
|
2 622
|
674
|
(1 443)
|
503
|
(2 963)
|
(1 349)
|
(242)
|
(1 469)
|
127
|
(1 388)
|
(1 240)
|
(1 513)
|
(2 172)
|
(610)
|
(4 359)
|
(6 294)
|
(9 113)
|
(5 041)
|
(13 130)
|
(9 615)
|
(2 129)
|
(6 744)
|
8 174
|
3 220
|
517
|
510
|
2 788
|
5 484
|
3 984
|
3 853
|
(4 221)
|
271
|
(1 629)
|
(3 279)
|
295
|
(2 065)
|
3 707
|
1 128
|
4 149
|
4 388
|
(20)
|
2 932
|
1 094
|
430
|
867
|
15 991
|
14 293
|
14 696
|
13 222
|
(651)
|
(8 656)
|
(4 996)
|
(2 772)
|
(1 050)
|
1 996
|
(378)
|
(1 819)
|
(3 542)
|
1 342
|
|
| Cash from Operating Activities |
570
N/A
|
8 507
+1 391%
|
6 625
-22%
|
3 248
-51%
|
1 445
-56%
|
(5 834)
N/A
|
(6 594)
-13%
|
(5 009)
+24%
|
(5 237)
-5%
|
(3 403)
+35%
|
(3 123)
+8%
|
(862)
+72%
|
(762)
+12%
|
(1 177)
-54%
|
383
N/A
|
651
+70%
|
(1 346)
N/A
|
(1 769)
-31%
|
1 551
N/A
|
(3 937)
N/A
|
(421)
+89%
|
4 317
N/A
|
1 315
-70%
|
5 617
+327%
|
(15)
N/A
|
(4 223)
-28 631%
|
(5 310)
-26%
|
(1 180)
+78%
|
(189)
+84%
|
281
N/A
|
1
-100%
|
(3 280)
N/A
|
3 081
N/A
|
1 057
-66%
|
(62)
N/A
|
(1 194)
-1 841%
|
(3 183)
-166%
|
(1 492)
+53%
|
6
N/A
|
(73)
N/A
|
138
N/A
|
98
-29%
|
1 040
+958%
|
423
-59%
|
(83)
N/A
|
(53)
+36%
|
14 691
N/A
|
15 424
+5%
|
15 751
+2%
|
14 736
-6%
|
(985)
N/A
|
(8 941)
-808%
|
(4 950)
+45%
|
(2 726)
+45%
|
(529)
+81%
|
5 184
N/A
|
2 592
-50%
|
1 120
-57%
|
(1 347)
N/A
|
757
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 960)
|
0
|
(25)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
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
|
|
| Other Items |
3 615
|
539
|
2 194
|
2 238
|
2 390
|
2 527
|
650
|
448
|
300
|
170
|
89
|
44
|
26
|
11
|
4
|
1 668
|
1 668
|
1 665
|
1 668
|
3
|
1
|
4
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
64
|
65
|
65
|
64
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(15 708)
|
(15 800)
|
(15 800)
|
(14 766)
|
943
|
12 252
|
12 285
|
11 244
|
6 307
|
(4 991)
|
(17 484)
|
766
|
6 341
|
(18 375)
|
|
| Cash from Investing Activities |
1 655
N/A
|
539
-67%
|
2 170
+302%
|
2 213
+2%
|
2 365
+7%
|
2 503
+6%
|
627
-75%
|
424
-32%
|
276
-35%
|
169
-39%
|
89
-47%
|
44
-51%
|
26
-41%
|
11
-59%
|
4
-59%
|
1 668
+38 685%
|
1 668
+0%
|
1 665
0%
|
1 668
+0%
|
3
-100%
|
1
-64%
|
4
+282%
|
1
-67%
|
1
+6%
|
1
-19%
|
0
-75%
|
1
+100%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-38%
|
1
+496%
|
64
+6 395%
|
65
+0%
|
65
+0%
|
64
-1%
|
0
-100%
|
0
-43%
|
0
-10%
|
0
+145%
|
0
-76%
|
1
+901%
|
1
N/A
|
1
-18%
|
(15 708)
N/A
|
(15 800)
-1%
|
(15 800)
+0%
|
(14 766)
+7%
|
943
N/A
|
12 252
+1 200%
|
12 285
+0%
|
11 244
-8%
|
6 307
-44%
|
(4 991)
N/A
|
(17 484)
-250%
|
766
N/A
|
6 341
+727%
|
(18 375)
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 824
|
|
| Net Issuance of Debt |
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
|
7 600
|
0
|
0
|
0
|
|
| 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
|
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 |
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
|
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
|
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
|
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
|
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
|
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
|
0
N/A
|
0
N/A
|
7 600
N/A
|
0
N/A
|
0
N/A
|
15 824
N/A
|
|
| 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
|
|
| Net Change in Cash |
2 226
N/A
|
9 046
+306%
|
8 794
-3%
|
5 461
-38%
|
3 810
-30%
|
(3 331)
N/A
|
(5 968)
-79%
|
(4 585)
+23%
|
(4 960)
-8%
|
(3 234)
+35%
|
(3 034)
+6%
|
(818)
+73%
|
(736)
+10%
|
(1 166)
-58%
|
388
N/A
|
2 319
+498%
|
322
-86%
|
(104)
N/A
|
3 219
N/A
|
(3 934)
N/A
|
(420)
+89%
|
4 322
N/A
|
1 316
-70%
|
5 619
+327%
|
(13)
N/A
|
(4 223)
-31 416%
|
(5 309)
-26%
|
(1 180)
+78%
|
(189)
+84%
|
281
N/A
|
1
-100%
|
(3 279)
N/A
|
3 082
N/A
|
1 058
-66%
|
3
-100%
|
(1 130)
N/A
|
(3 118)
-176%
|
(1 428)
+54%
|
6
N/A
|
(73)
N/A
|
138
N/A
|
99
-29%
|
1 041
+956%
|
424
-59%
|
(83)
N/A
|
(52)
+37%
|
(1 017)
-1 840%
|
(376)
+63%
|
(49)
+87%
|
(31)
+38%
|
(42)
-38%
|
3 310
N/A
|
7 336
+122%
|
8 518
+16%
|
5 777
-32%
|
193
-97%
|
(7 292)
N/A
|
1 887
N/A
|
4 995
+165%
|
(1 794)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 390)
N/A
|
8 507
N/A
|
6 600
-22%
|
3 223
-51%
|
1 421
-56%
|
(5 858)
N/A
|
(6 618)
-13%
|
(5 032)
+24%
|
(5 237)
-4%
|
(3 403)
+35%
|
(3 123)
+8%
|
(862)
+72%
|
(762)
+12%
|
(1 177)
-54%
|
383
N/A
|
651
+70%
|
(1 346)
N/A
|
(1 769)
-31%
|
1 551
N/A
|
(3 937)
N/A
|
(421)
+89%
|
4 317
N/A
|
1 315
-70%
|
5 617
+327%
|
(15)
N/A
|
(4 223)
-28 631%
|
(5 310)
-26%
|
(1 180)
+78%
|
(189)
+84%
|
281
N/A
|
1
-100%
|
(3 280)
N/A
|
3 081
N/A
|
1 057
-66%
|
(62)
N/A
|
(1 194)
-1 841%
|
(3 183)
-166%
|
(1 492)
+53%
|
6
N/A
|
(73)
N/A
|
138
N/A
|
98
-29%
|
1 040
+958%
|
423
-59%
|
(83)
N/A
|
(53)
+36%
|
14 691
N/A
|
15 424
+5%
|
15 751
+2%
|
14 736
-6%
|
(985)
N/A
|
(8 941)
-808%
|
(4 950)
+45%
|
(2 726)
+45%
|
(529)
+81%
|
5 184
N/A
|
2 592
-50%
|
1 120
-57%
|
(1 347)
N/A
|
757
N/A
|
|