Petrolimex Haiphong Transportation and Services Join Stock Co
VN:PTS
Cash Flow Statement
Cash Flow Statement
Petrolimex Haiphong Transportation and Services Join Stock Co
| Jun-2006 | Dec-2006 | Mar-2007 | Dec-2007 | Mar-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 | Sep-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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 199)
|
(2 972)
|
(6 462)
|
(7 254)
|
678
|
1 492
|
6 027
|
637
|
1 583
|
1 509
|
4 624
|
4 474
|
4 841
|
6 906
|
6 103
|
7 276
|
7 119
|
6 545
|
6 404
|
5 519
|
6 776
|
5 187
|
6 449
|
7 491
|
5 226
|
6 487
|
7 244
|
7 136
|
8 505
|
10 421
|
8 071
|
8 863
|
12 717
|
8 654
|
14 577
|
15 732
|
12 848
|
17 185
|
11 683
|
10 713
|
6 921
|
1 598
|
1 047
|
(262)
|
614
|
3 934
|
5 016
|
10 316
|
12 406
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 300
|
10 272
|
12 273
|
14 456
|
7 923
|
7 884
|
7 461
|
(34)
|
1 658
|
(351)
|
7 803
|
7 682
|
10 063
|
12 263
|
13 624
|
15 653
|
15 390
|
15 178
|
15 058
|
14 896
|
14 698
|
15 105
|
18 069
|
21 080
|
24 110
|
26 586
|
26 546
|
27 523
|
28 508
|
29 459
|
30 460
|
29 365
|
29 045
|
29 030
|
26 278
|
27 924
|
26 020
|
22 977
|
23 596
|
21 646
|
22 276
|
23 797
|
24 138
|
24 329
|
24 896
|
25 301
|
25 379
|
25 381
|
25 208
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(630)
|
(472)
|
(387)
|
(279)
|
428
|
250
|
240
|
(119)
|
31
|
(1 639)
|
66
|
167
|
1 484
|
3 398
|
2 225
|
3 499
|
3 298
|
4 159
|
4 868
|
4 798
|
4 764
|
5 227
|
8 474
|
11 164
|
13 716
|
15 671
|
12 154
|
11 154
|
10 001
|
8 220
|
9 290
|
9 071
|
8 595
|
8 599
|
8 949
|
8 474
|
8 334
|
8 085
|
8 065
|
8 444
|
4 523
|
5 166
|
4 351
|
2 945
|
4 888
|
3 744
|
3 348
|
3 210
|
4 118
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
265
|
425
|
360
|
360
|
95
|
240
|
305
|
(337)
|
(238)
|
(199)
|
138
|
346
|
420
|
652
|
1 030
|
1 182
|
1 443
|
1 417
|
1 729
|
1 401
|
1 100
|
1 950
|
1 230
|
1 378
|
1 661
|
882
|
1 603
|
2 156
|
1 754
|
1 758
|
1 764
|
1 131
|
1 760
|
1 440
|
2 176
|
3 166
|
3 333
|
3 333
|
3 334
|
2 762
|
1 951
|
2 796
|
1 330
|
844
|
1 050
|
306
|
619
|
987
|
2 230
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 421
|
1 589
|
1 683
|
1 794
|
461
|
346
|
155
|
0
|
46
|
32
|
32
|
72
|
1 492
|
2 865
|
4 081
|
5 214
|
5 188
|
5 149
|
5 216
|
5 302
|
5 123
|
5 568
|
8 683
|
10 496
|
12 341
|
13 556
|
12 020
|
11 907
|
11 480
|
11 183
|
10 936
|
10 596
|
10 219
|
9 620
|
9 135
|
8 707
|
8 442
|
0
|
8 262
|
12 844
|
13 100
|
15 238
|
8 597
|
7 190
|
6 048
|
5 092
|
4 562
|
4 416
|
4 238
|
|
| Change in Working Capital |
(3 423)
|
6 289
|
(2 437)
|
16 820
|
13 614
|
21 025
|
(628)
|
14 888
|
22 325
|
20 069
|
17 220
|
6 471
|
(4 329)
|
(2 655)
|
3 525
|
3 933
|
6 151
|
(6 347)
|
607
|
(694)
|
1 033
|
4 920
|
3 547
|
(726)
|
(20 933)
|
(18 732)
|
(15 724)
|
(11 962)
|
5 758
|
2 771
|
(9 939)
|
(9 690)
|
(13 827)
|
(9 144)
|
(4 616)
|
(11 804)
|
(8 026)
|
(11 424)
|
69 248
|
(7 072)
|
53 215
|
48 805
|
(27 054)
|
15 012
|
(19 137)
|
(32 948)
|
(40 186)
|
(22 390)
|
(34 252)
|
(19 078)
|
(15 832)
|
(12 529)
|
(30 130)
|
(25 189)
|
(5 506)
|
(13 715)
|
(20 656)
|
(32 717)
|
(35 052)
|
(7 366)
|
997
|
5 091
|
(3 499)
|
(14 792)
|
(7 132)
|
(19 000)
|
|
| Cash from Operating Activities |
(3 423)
N/A
|
6 289
N/A
|
(2 437)
N/A
|
16 820
N/A
|
13 614
-19%
|
21 025
+54%
|
(628)
N/A
|
14 888
N/A
|
22 325
+50%
|
20 069
-10%
|
17 220
-14%
|
6 471
-62%
|
(4 329)
N/A
|
(2 655)
+39%
|
3 525
N/A
|
3 933
+12%
|
6 151
+56%
|
(876)
N/A
|
7 434
N/A
|
4 730
-36%
|
7 956
+68%
|
13 950
+75%
|
13 174
-6%
|
13 003
-1%
|
(20 449)
N/A
|
(15 459)
+24%
|
(16 204)
-5%
|
530
N/A
|
18 080
+3 311%
|
19 158
+6%
|
12 626
-34%
|
12 262
-3%
|
12 602
+3%
|
16 663
+32%
|
21 267
+28%
|
14 526
-32%
|
17 187
+18%
|
14 814
-14%
|
94 766
+540%
|
25 920
-73%
|
92 951
+259%
|
91 858
-1%
|
21 691
-76%
|
60 957
+181%
|
26 677
-56%
|
14 067
-47%
|
7 915
-44%
|
25 430
+221%
|
13 047
-49%
|
31 278
+140%
|
30 450
-3%
|
37 275
+22%
|
22 001
-41%
|
22 013
+0%
|
42 741
+94%
|
29 628
-31%
|
20 148
-32%
|
1 002
-95%
|
(4 491)
N/A
|
22 157
N/A
|
27 995
+26%
|
35 475
+27%
|
29 466
-17%
|
18 935
-36%
|
31 760
+68%
|
22 716
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(67)
|
(1 976)
|
(1 123)
|
(8 395)
|
(656)
|
(17 348)
|
(16 744)
|
(23 060)
|
(33 481)
|
(18 229)
|
(20 137)
|
(18 605)
|
(6 591)
|
(9 968)
|
0
|
(5 206)
|
(6 677)
|
(2 865)
|
(3 729)
|
(3 655)
|
(4 678)
|
(5 327)
|
(4 897)
|
(4 413)
|
(3 752)
|
(4 279)
|
(7 746)
|
(9 710)
|
(96 694)
|
(94 975)
|
(89 391)
|
(90 137)
|
805
|
(362)
|
(154)
|
(300)
|
(72)
|
(16 301)
|
(182 326)
|
(183 504)
|
(183 504)
|
(167 413)
|
(4 500)
|
(88)
|
0
|
(249)
|
2 818
|
(1 979)
|
0
|
(1 918)
|
(1 873)
|
(5 805)
|
0
|
(13 096)
|
(30 500)
|
(7 915)
|
0
|
(1 011)
|
13 041
|
(15 219)
|
(23 204)
|
(19 488)
|
(21 248)
|
(7 997)
|
(1 435)
|
(8 952)
|
|
| Other Items |
813
|
830
|
814
|
(4 528)
|
(90)
|
2 695
|
2 708
|
2 871
|
3 321
|
(243)
|
(1 660)
|
(420)
|
1 587
|
2 794
|
4 307
|
2 820
|
369
|
(52)
|
(61)
|
31
|
29
|
131
|
195
|
819
|
(40)
|
(26)
|
950
|
6 319
|
6 363
|
6 353
|
8 328
|
4 939
|
4 873
|
4 896
|
1 429
|
375
|
456
|
506
|
478
|
320
|
303
|
230
|
153
|
121
|
140
|
51
|
749
|
728
|
650
|
767
|
112
|
113
|
99
|
71
|
205
|
221
|
3 527
|
4 411
|
4 220
|
4 203
|
899
|
1 096
|
1 097
|
1 278
|
1 277
|
198
|
|
| Cash from Investing Activities |
745
N/A
|
(1 146)
N/A
|
(309)
+73%
|
(12 923)
-4 082%
|
(745)
+94%
|
(14 653)
-1 867%
|
(14 037)
+4%
|
(20 190)
-44%
|
(30 161)
-49%
|
(18 471)
+39%
|
(21 796)
-18%
|
(19 024)
+13%
|
(5 002)
+74%
|
(7 174)
-43%
|
(3 701)
+48%
|
(2 386)
+36%
|
(6 309)
-164%
|
(2 917)
+54%
|
(3 790)
-30%
|
(3 623)
+4%
|
(4 648)
-28%
|
(5 196)
-12%
|
(4 702)
+10%
|
(3 595)
+24%
|
(3 792)
-5%
|
(4 305)
-14%
|
(6 795)
-58%
|
(3 390)
+50%
|
(90 330)
-2 564%
|
(88 622)
+2%
|
(81 063)
+9%
|
(85 199)
-5%
|
5 677
N/A
|
4 535
-20%
|
1 274
-72%
|
76
-94%
|
385
+408%
|
(15 795)
N/A
|
(181 847)
-1 051%
|
(183 184)
-1%
|
(183 201)
0%
|
(167 183)
+9%
|
(4 346)
+97%
|
33
N/A
|
52
+59%
|
(198)
N/A
|
3 567
N/A
|
(1 251)
N/A
|
(1 329)
-6%
|
(1 152)
+13%
|
(1 761)
-53%
|
(5 692)
-223%
|
(5 706)
0%
|
(13 025)
-128%
|
(30 295)
-133%
|
(7 694)
+75%
|
(4 389)
+43%
|
3 399
N/A
|
17 261
+408%
|
(11 015)
N/A
|
(22 305)
-102%
|
(18 392)
+18%
|
(20 151)
-10%
|
(6 719)
+67%
|
(158)
+98%
|
(8 754)
-5 437%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1 493
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 400
|
17 400
|
17 400
|
17 400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
(1 150)
|
(4 720)
|
4 280
|
1 470
|
(10 230)
|
1 159
|
19 244
|
14 389
|
12 592
|
696
|
(9 304)
|
(4 956)
|
(3 304)
|
(3 304)
|
5 696
|
4 318
|
6 213
|
6 500
|
(1 855)
|
(1 470)
|
(3 720)
|
(3 500)
|
(2 000)
|
(3 000)
|
(8 300)
|
(8 300)
|
(5 300)
|
(8 300)
|
72 316
|
67 000
|
63 000
|
61 342
|
(12 632)
|
(8 974)
|
(6 632)
|
(6 632)
|
(3 632)
|
7 800
|
83 368
|
148 762
|
81 352
|
67 801
|
(14 812)
|
(56 425)
|
(19 886)
|
(14 812)
|
(7 812)
|
(15 653)
|
(11 701)
|
(19 812)
|
(21 812)
|
(22 026)
|
(9 184)
|
(4 141)
|
(4 812)
|
(13 240)
|
(12 486)
|
255
|
(10 816)
|
(14 154)
|
6 482
|
(13 597)
|
(10 021)
|
(16 331)
|
(32 204)
|
(16 949)
|
|
| Cash Paid for Dividends |
0
|
(1 578)
|
(1 587)
|
(3 945)
|
0
|
(5 523)
|
0
|
0
|
(6 008)
|
(2 903)
|
(2 903)
|
(4 681)
|
(4 196)
|
(1 778)
|
(6 776)
|
(5 998)
|
(6 003)
|
(6 003)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 082)
|
0
|
(1 087)
|
(1 087)
|
(1 141)
|
0
|
(2 766)
|
(2 766)
|
(3 334)
|
0
|
(1 704)
|
(3 602)
|
(3 886)
|
0
|
(1 896)
|
2
|
(3 883)
|
0
|
(1 988)
|
(4 154)
|
(4 450)
|
(4 454)
|
(6 623)
|
(4 457)
|
(4 445)
|
(4 441)
|
(4 441)
|
(4 441)
|
(4 441)
|
0
|
0
|
(4 441)
|
(4 441)
|
0
|
0
|
(2 789)
|
(1 110)
|
0
|
(2 466)
|
|
| Cash from Financing Activities |
2 261
N/A
|
(4 806)
N/A
|
4 185
N/A
|
(2 475)
N/A
|
(10 230)
-313%
|
(4 364)
+57%
|
13 721
N/A
|
8 866
-35%
|
6 584
-26%
|
(2 207)
N/A
|
5 193
N/A
|
7 763
+49%
|
9 900
+28%
|
12 317
+24%
|
(1 081)
N/A
|
(1 681)
-56%
|
209
N/A
|
497
+138%
|
(2 860)
N/A
|
(1 475)
+48%
|
(3 720)
-152%
|
(3 500)
+6%
|
(2 000)
+43%
|
(3 000)
-50%
|
(8 300)
-177%
|
(8 300)
N/A
|
(5 300)
+36%
|
(9 382)
-77%
|
71 234
N/A
|
65 913
-7%
|
61 913
-6%
|
60 201
-3%
|
(13 773)
N/A
|
(11 740)
+15%
|
(9 398)
+20%
|
(9 966)
-6%
|
(6 966)
+30%
|
6 096
N/A
|
79 766
+1 208%
|
144 876
+82%
|
77 466
-47%
|
62 020
-20%
|
(18 695)
N/A
|
(60 309)
-223%
|
(23 769)
+61%
|
(16 800)
+29%
|
(11 966)
+29%
|
(20 104)
-68%
|
(16 155)
+20%
|
(26 435)
-64%
|
(26 269)
+1%
|
(26 470)
-1%
|
(13 625)
+49%
|
(8 581)
+37%
|
(9 253)
-8%
|
(17 681)
-91%
|
(16 926)
+4%
|
(2 016)
+88%
|
(15 256)
-657%
|
(18 595)
-22%
|
2 042
N/A
|
(18 038)
N/A
|
(12 810)
+29%
|
(17 441)
-36%
|
(33 314)
-91%
|
(19 415)
+42%
|
|
| 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
|
0
|
|
| Net Change in Cash |
(417)
N/A
|
337
N/A
|
1 439
+327%
|
1 422
-1%
|
2 639
+86%
|
2 008
-24%
|
(944)
N/A
|
3 564
N/A
|
(1 252)
N/A
|
(609)
+51%
|
617
N/A
|
(4 790)
N/A
|
569
N/A
|
2 488
+337%
|
(1 257)
N/A
|
(134)
+89%
|
51
N/A
|
(3 296)
N/A
|
784
N/A
|
(368)
N/A
|
(412)
-12%
|
5 254
N/A
|
6 472
+23%
|
6 408
-1%
|
(32 541)
N/A
|
(28 064)
+14%
|
(28 299)
-1%
|
(12 242)
+57%
|
(1 016)
+92%
|
(3 551)
-250%
|
(6 524)
-84%
|
(12 736)
-95%
|
4 506
N/A
|
9 458
+110%
|
13 143
+39%
|
4 636
-65%
|
10 606
+129%
|
5 115
-52%
|
(7 315)
N/A
|
(12 388)
-69%
|
(12 784)
-3%
|
(13 305)
-4%
|
(1 351)
+90%
|
681
N/A
|
2 960
+334%
|
(2 931)
N/A
|
(484)
+83%
|
4 076
N/A
|
(4 437)
N/A
|
3 691
N/A
|
2 420
-34%
|
5 113
+111%
|
2 670
-48%
|
406
-85%
|
3 193
+686%
|
4 252
+33%
|
(1 167)
N/A
|
2 385
N/A
|
(2 486)
N/A
|
(7 453)
-200%
|
7 732
N/A
|
(954)
N/A
|
(3 494)
-266%
|
(5 225)
-50%
|
(1 712)
+67%
|
(5 452)
-218%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 490)
N/A
|
4 313
N/A
|
(3 560)
N/A
|
8 425
N/A
|
12 958
+54%
|
3 677
-72%
|
(17 372)
N/A
|
(8 172)
+53%
|
(11 156)
-37%
|
1 840
N/A
|
(2 917)
N/A
|
(12 134)
-316%
|
(10 920)
+10%
|
(12 623)
-16%
|
3 525
N/A
|
(1 273)
N/A
|
(526)
+59%
|
(3 741)
-611%
|
3 705
N/A
|
1 075
-71%
|
3 278
+205%
|
8 623
+163%
|
8 277
-4%
|
8 590
+4%
|
(24 201)
N/A
|
(19 738)
+18%
|
(23 950)
-21%
|
(9 180)
+62%
|
(78 614)
-756%
|
(75 817)
+4%
|
(76 765)
-1%
|
(77 876)
-1%
|
13 407
N/A
|
16 301
+22%
|
21 113
+30%
|
14 227
-33%
|
17 115
+20%
|
(1 487)
N/A
|
(87 560)
-5 788%
|
(157 584)
-80%
|
(90 553)
+43%
|
(75 555)
+17%
|
17 191
N/A
|
60 869
+254%
|
26 677
-56%
|
13 818
-48%
|
10 733
-22%
|
23 452
+118%
|
13 047
-44%
|
29 360
+125%
|
28 577
-3%
|
31 470
+10%
|
22 001
-30%
|
8 917
-59%
|
12 241
+37%
|
21 712
+77%
|
20 148
-7%
|
(10)
N/A
|
8 550
N/A
|
6 939
-19%
|
4 791
-31%
|
15 987
+234%
|
8 219
-49%
|
10 938
+33%
|
30 325
+177%
|
13 764
-55%
|
|