Educational Book JSC in Ho Chi Minh City
VN:SGD
Cash Flow Statement
Cash Flow Statement
Educational Book JSC in Ho Chi Minh City
| Dec-2007 | Mar-2009 | Jun-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 | Sep-2016 | Mar-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 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 927)
|
0
|
(190)
|
(190)
|
(221)
|
(841)
|
(356)
|
(2 075)
|
(2 637)
|
(2 183)
|
(1 801)
|
(1 041)
|
(448)
|
(174)
|
(3 185)
|
(3 460)
|
(3 460)
|
(3 378)
|
(1 234)
|
(289)
|
(804)
|
(804)
|
241
|
140
|
(248)
|
(1 284)
|
(1 355)
|
(1 395)
|
345
|
524
|
(923)
|
(1 222)
|
(1 333)
|
(1 355)
|
(1 414)
|
(1 498)
|
(1 387)
|
(1 282)
|
(1 314)
|
(968)
|
(988)
|
(899)
|
(524)
|
(572)
|
(552)
|
(375)
|
(339)
|
(502)
|
(773)
|
(334)
|
(1 035)
|
(1 377)
|
(1 976)
|
(1 392)
|
(1 829)
|
(1 092)
|
(1 044)
|
(948)
|
(775)
|
(825)
|
(739)
|
(665)
|
|
| Cash Interest Paid |
0
|
(199)
|
(929)
|
(1 149)
|
(950)
|
(220)
|
(283)
|
0
|
(128)
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(22)
|
(90)
|
(17)
|
(45)
|
(55)
|
(31)
|
(238)
|
(112)
|
0
|
10
|
(31)
|
(80)
|
(84)
|
(22)
|
108
|
(122)
|
(353)
|
(674)
|
(1 065)
|
(1 509)
|
(1 571)
|
(1 672)
|
(518)
|
(1 736)
|
(1 772)
|
(3 037)
|
(1 563)
|
(1 912)
|
(1 638)
|
(1 452)
|
(1 500)
|
(1 349)
|
(1 400)
|
(791)
|
(1 316)
|
|
| Change in Working Capital |
(1 311)
|
269
|
(2 374)
|
(3 068)
|
(4 398)
|
(1 126)
|
(3 393)
|
(1 550)
|
(1 275)
|
(2 581)
|
1 017
|
(1 767)
|
(4 562)
|
(1 256)
|
(3 844)
|
(8 852)
|
(11 571)
|
(12 137)
|
(15 347)
|
(7 189)
|
(7 970)
|
(8 703)
|
484
|
3 706
|
6 850
|
(3 084)
|
4 409
|
26 388
|
(5 584)
|
1 953
|
(1 813)
|
(9 586)
|
(537)
|
(8 056)
|
9 399
|
24 586
|
15 027
|
14 032
|
13 587
|
6 421
|
2 688
|
(8 931)
|
(6 638)
|
(2 506)
|
(9 777)
|
(33 574)
|
(7 014)
|
(5 951)
|
18 309
|
20 455
|
9 100
|
(14 834)
|
5 403
|
(4 929)
|
(2 364)
|
5 124
|
23 401
|
2 893
|
1 641
|
(7 797)
|
(20 394)
|
10 891
|
|
| Cash from Operating Activities |
160
N/A
|
(9 307)
N/A
|
(1 802)
+81%
|
(1 703)
+5%
|
8 136
N/A
|
(5 451)
N/A
|
(1 948)
+64%
|
2 964
N/A
|
1 362
-54%
|
7 774
+471%
|
5 496
-29%
|
2 497
-55%
|
2 002
-20%
|
5 209
+160%
|
30 847
+492%
|
25 104
-19%
|
21 334
-15%
|
18 869
-12%
|
(913)
N/A
|
36
N/A
|
1 072
+2 878%
|
(627)
N/A
|
(241)
+62%
|
7 008
N/A
|
10 721
+53%
|
(4 368)
N/A
|
724
N/A
|
7 964
+1 000%
|
(5 330)
N/A
|
2 460
N/A
|
(2 781)
N/A
|
(10 862)
-291%
|
(1 901)
+82%
|
(9 649)
-408%
|
7 873
N/A
|
23 074
+193%
|
13 538
-41%
|
12 606
-7%
|
12 193
-3%
|
5 368
-56%
|
1 677
-69%
|
(9 722)
N/A
|
(7 284)
+25%
|
(3 430)
+53%
|
(11 003)
-221%
|
(35 013)
-218%
|
(8 862)
+75%
|
(8 024)
+9%
|
15 864
N/A
|
19 604
+24%
|
6 329
-68%
|
(17 983)
N/A
|
390
N/A
|
(7 884)
N/A
|
(6 105)
+23%
|
2 393
N/A
|
20 905
+773%
|
445
-98%
|
(484)
N/A
|
(10 022)
-1 970%
|
(21 925)
-119%
|
8 909
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14 046)
|
0
|
(30)
|
(45)
|
(66)
|
(517)
|
(51)
|
(8 822)
|
(8 801)
|
(8 548)
|
(8 990)
|
(435)
|
(555)
|
(538)
|
(257)
|
(6 959)
|
(6 863)
|
(6 865)
|
(7 191)
|
(1 745)
|
(1 721)
|
(1 490)
|
(8)
|
(2 199)
|
(192)
|
(3 405)
|
(3 596)
|
(3 409)
|
199
|
199
|
(6 296)
|
(6 297)
|
(6 297)
|
0
|
(939)
|
(939)
|
(1 141)
|
(1 141)
|
(1 478)
|
(2 101)
|
(1 994)
|
(2 382)
|
(11 043)
|
0
|
(10 971)
|
(10 583)
|
(1 389)
|
0
|
(1 357)
|
0
|
(105)
|
(185)
|
(185)
|
(362)
|
(910)
|
(908)
|
(1 104)
|
(822)
|
(652)
|
(957)
|
(760)
|
(810)
|
|
| Other Items |
(182)
|
11
|
113
|
337
|
(34)
|
904
|
235
|
1 850
|
2 717
|
1 776
|
1 853
|
770
|
329
|
223
|
849
|
728
|
826
|
(2 787)
|
(2 088)
|
855
|
843
|
4 254
|
45
|
325
|
(350)
|
6 441
|
6 369
|
7 180
|
19
|
10 477
|
12 205
|
13 032
|
13 078
|
2 306
|
1 676
|
1 168
|
(11 154)
|
(10 532)
|
(8 263)
|
(9 014)
|
(4 150)
|
(11 932)
|
(47)
|
6 029
|
10 796
|
17 874
|
7 981
|
2 615
|
5 960
|
2 103
|
(2 218)
|
(12 702)
|
(17 601)
|
3 398
|
2 998
|
13 653
|
22 001
|
1 750
|
4 581
|
3 003
|
2 913
|
2 055
|
|
| Cash from Investing Activities |
(14 228)
N/A
|
11
N/A
|
84
+664%
|
292
+248%
|
(100)
N/A
|
385
N/A
|
183
-52%
|
(6 972)
N/A
|
(6 084)
+13%
|
(6 770)
-11%
|
(7 137)
-5%
|
335
N/A
|
(226)
N/A
|
(315)
-39%
|
591
N/A
|
(6 231)
N/A
|
(6 037)
+3%
|
(9 653)
-60%
|
(9 279)
+4%
|
(890)
+90%
|
(878)
+1%
|
2 765
N/A
|
37
-99%
|
(1 875)
N/A
|
(542)
+71%
|
3 036
N/A
|
2 773
-9%
|
3 771
+36%
|
218
-94%
|
10 676
+4 797%
|
5 909
-45%
|
6 735
+14%
|
6 781
+1%
|
(3 990)
N/A
|
737
N/A
|
230
-69%
|
(12 294)
N/A
|
(11 673)
+5%
|
(9 741)
+17%
|
(11 116)
-14%
|
(6 144)
+45%
|
(14 314)
-133%
|
(11 089)
+23%
|
(4 390)
+60%
|
(175)
+96%
|
7 291
N/A
|
6 592
-10%
|
1 226
-81%
|
4 603
+276%
|
1 361
-70%
|
(2 323)
N/A
|
(12 273)
-428%
|
(17 786)
-45%
|
3 036
N/A
|
2 088
-31%
|
12 745
+511%
|
20 897
+64%
|
928
-96%
|
3 929
+323%
|
2 046
-48%
|
2 153
+5%
|
1 244
-42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
26 103
|
25 348
|
25 348
|
26 103
|
(755)
|
0
|
0
|
(1 695)
|
(982)
|
(1 410)
|
(2 349)
|
(2 182)
|
(3 507)
|
0
|
(2 140)
|
3 098
|
4 465
|
0
|
0
|
0
|
0
|
0
|
0
|
1 871
|
1 871
|
(1 876)
|
(2 033)
|
(162)
|
(157)
|
(1 564)
|
(1 437)
|
(1 437)
|
0
|
1 407
|
2 547
|
1 110
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
341
|
0
|
341
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
|
| Net Issuance of Debt |
15 000
|
9 000
|
300
|
(15 500)
|
0
|
0
|
(14 740)
|
5 035
|
2 035
|
2 035
|
3 975
|
(3 000)
|
0
|
0
|
(5 035)
|
(2 035)
|
(9 035)
|
0
|
(7 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(261)
|
328
|
216
|
(418)
|
6 982
|
2 896
|
(441)
|
(90)
|
(7 841)
|
(146)
|
(1 162)
|
20
|
13
|
(189)
|
11 737
|
13 747
|
10 224
|
20 828
|
32 375
|
2 284
|
5 518
|
(4 143)
|
(27 921)
|
(4 121)
|
11 293
|
16 772
|
7 649
|
4 859
|
(5 841)
|
(19 852)
|
(1 727)
|
(833)
|
1 975
|
(1 469)
|
(7 743)
|
|
| Cash Paid for Dividends |
(1 022)
|
0
|
(897)
|
(2 399)
|
0
|
(2 314)
|
(1 502)
|
(2 829)
|
(2 829)
|
(3 230)
|
(2 829)
|
(1 213)
|
0
|
(3 066)
|
(1 265)
|
(3 067)
|
0
|
(4 551)
|
(3 015)
|
(4 551)
|
0
|
0
|
0
|
(3 856)
|
0
|
(3 856)
|
(7 897)
|
(8 446)
|
99
|
606
|
(3 984)
|
(4 118)
|
(4 830)
|
(4 791)
|
(4 869)
|
(6 383)
|
(5 704)
|
(6 074)
|
(10 497)
|
(4 907)
|
(4 875)
|
(4 866)
|
(365)
|
(585)
|
(5 132)
|
(4 769)
|
(4 770)
|
(8 588)
|
(4 985)
|
(4 047)
|
(5 349)
|
(801)
|
(5 618)
|
(4 479)
|
(4 479)
|
(4 043)
|
(164)
|
(582)
|
(582)
|
(1 538)
|
(712)
|
(663)
|
|
| 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
|
7
|
0
|
0
|
|
| Cash from Financing Activities |
13 978
N/A
|
9 000
-36%
|
(597)
N/A
|
8 203
N/A
|
(1 552)
N/A
|
7 233
N/A
|
9 860
+36%
|
1 450
-85%
|
(795)
N/A
|
(1 196)
-50%
|
(550)
+54%
|
(5 195)
-845%
|
(2 623)
+50%
|
(5 416)
-106%
|
(8 481)
-57%
|
(8 609)
-2%
|
(15 181)
-76%
|
(8 725)
+43%
|
82
N/A
|
(86)
N/A
|
6 914
N/A
|
(4 551)
N/A
|
0
N/A
|
(3 856)
N/A
|
0
N/A
|
(3 856)
N/A
|
(6 026)
-56%
|
(6 836)
-13%
|
(1 450)
+79%
|
(1 211)
+16%
|
(4 563)
-277%
|
2 710
N/A
|
(3 496)
N/A
|
(6 668)
-91%
|
(6 396)
+4%
|
(15 662)
-145%
|
(5 881)
+62%
|
(6 126)
-4%
|
(9 367)
-53%
|
(3 784)
+60%
|
(3 954)
-4%
|
6 871
N/A
|
13 381
+95%
|
9 639
-28%
|
15 696
+63%
|
27 607
+76%
|
(2 486)
N/A
|
(3 071)
-24%
|
(9 128)
-197%
|
(31 968)
-250%
|
(9 128)
+71%
|
10 833
N/A
|
11 495
+6%
|
3 170
-72%
|
380
-88%
|
(9 884)
N/A
|
(20 016)
-103%
|
(2 309)
+88%
|
(1 415)
+39%
|
437
N/A
|
(2 181)
N/A
|
(8 405)
-285%
|
|
| 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
|
|
| Net Change in Cash |
(90)
N/A
|
(296)
-229%
|
(2 315)
-682%
|
6 792
N/A
|
6 484
-5%
|
2 167
-67%
|
8 095
+274%
|
(2 558)
N/A
|
(5 517)
-116%
|
(192)
+97%
|
(2 191)
-1 041%
|
(2 363)
-8%
|
(847)
+64%
|
(522)
+38%
|
22 957
N/A
|
10 264
-55%
|
116
-99%
|
491
+323%
|
(10 110)
N/A
|
(940)
+91%
|
7 108
N/A
|
(2 413)
N/A
|
(204)
+92%
|
1 277
N/A
|
10 179
+697%
|
(5 187)
N/A
|
(2 529)
+51%
|
4 899
N/A
|
(6 562)
N/A
|
11 925
N/A
|
(1 435)
N/A
|
(1 417)
+1%
|
1 384
N/A
|
(20 307)
N/A
|
2 214
N/A
|
7 643
+245%
|
(4 637)
N/A
|
(5 192)
-12%
|
(6 915)
-33%
|
(9 532)
-38%
|
(8 421)
+12%
|
(17 166)
-104%
|
(4 992)
+71%
|
1 818
N/A
|
4 517
+148%
|
(116)
N/A
|
(4 756)
-4 005%
|
(9 869)
-108%
|
11 339
N/A
|
(11 004)
N/A
|
(5 122)
+53%
|
(19 423)
-279%
|
(5 901)
+70%
|
(1 678)
+72%
|
(3 638)
-117%
|
5 254
N/A
|
21 786
+315%
|
(936)
N/A
|
2 030
N/A
|
(7 539)
N/A
|
(21 953)
-191%
|
1 749
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13 886)
N/A
|
(9 307)
+33%
|
(1 832)
+80%
|
(1 748)
+5%
|
8 070
N/A
|
(5 968)
N/A
|
(1 999)
+67%
|
(5 858)
-193%
|
(7 439)
-27%
|
(774)
+90%
|
(3 494)
-351%
|
2 062
N/A
|
1 447
-30%
|
4 671
+223%
|
30 590
+555%
|
18 145
-41%
|
14 471
-20%
|
12 004
-17%
|
(8 104)
N/A
|
(1 709)
+79%
|
(649)
+62%
|
(2 117)
-226%
|
(249)
+88%
|
4 809
N/A
|
10 529
+119%
|
(7 773)
N/A
|
(2 872)
+63%
|
4 555
N/A
|
(5 131)
N/A
|
2 659
N/A
|
(9 077)
N/A
|
(17 159)
-89%
|
(8 198)
+52%
|
(9 649)
-18%
|
6 934
N/A
|
22 135
+219%
|
12 398
-44%
|
11 466
-8%
|
10 715
-7%
|
3 267
-70%
|
(317)
N/A
|
(12 104)
-3 716%
|
(18 326)
-51%
|
(3 430)
+81%
|
(21 975)
-541%
|
(45 597)
-107%
|
(10 251)
+78%
|
(8 024)
+22%
|
14 507
N/A
|
19 604
+35%
|
6 223
-68%
|
(18 168)
N/A
|
205
N/A
|
(8 245)
N/A
|
(7 016)
+15%
|
1 485
N/A
|
19 801
+1 233%
|
(377)
N/A
|
(1 136)
-201%
|
(10 979)
-866%
|
(22 685)
-107%
|
8 099
N/A
|
|