Saigon Plant Protection JSC
VN:SPC
Cash Flow Statement
Cash Flow Statement
Saigon Plant Protection JSC
| 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 | ||||||||||||||
| Cash Taxes Paid |
(652)
|
(2 571)
|
(9 938)
|
(11 394)
|
(8 778)
|
(7 995)
|
(6 908)
|
(3 468)
|
(3 639)
|
(4 318)
|
(4 586)
|
(3 844)
|
(4 360)
|
|
| Cash Interest Paid |
(624)
|
(3 416)
|
(11 818)
|
(11 266)
|
(13 515)
|
(13 780)
|
(13 384)
|
(12 009)
|
(11 063)
|
(9 958)
|
(8 717)
|
(8 606)
|
(8 093)
|
|
| Change in Working Capital |
(22 705)
|
(178 525)
|
11 467
|
(1 994)
|
11 121
|
493
|
120 302
|
119 451
|
59 736
|
119 080
|
536
|
5 549
|
(79 755)
|
|
| Cash from Operating Activities |
(23 981)
N/A
|
571
N/A
|
(10 289)
N/A
|
(3 078)
+70%
|
(11 172)
-263%
|
2 917
N/A
|
100 010
+3 328%
|
52 698
-47%
|
45 034
-15%
|
34 923
-22%
|
(12 595)
N/A
|
28 255
N/A
|
18 303
-35%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(223)
|
0
|
(1 563)
|
(1 898)
|
(1 788)
|
(4 337)
|
(2 836)
|
(2 933)
|
(2 874)
|
(325)
|
(358)
|
0
|
0
|
|
| Other Items |
(5 168)
|
(3 856)
|
1 314
|
2 100
|
1 148
|
2 279
|
224
|
(657)
|
121
|
(2 131)
|
(4 907)
|
(4 201)
|
(3 405)
|
|
| Cash from Investing Activities |
(3 160)
N/A
|
(1 625)
+49%
|
(249)
+85%
|
424
N/A
|
(418)
N/A
|
(2 058)
-392%
|
(2 613)
-27%
|
(3 590)
-37%
|
(2 753)
+23%
|
(2 456)
+11%
|
(5 265)
-114%
|
(4 349)
+17%
|
(3 500)
+20%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
51 470
|
30 168
|
12 740
|
(6 706)
|
(40 980)
|
(47 644)
|
(78 981)
|
(24 218)
|
(12 659)
|
(25 390)
|
6 198
|
(20 952)
|
(20 559)
|
|
| Cash Paid for Dividends |
(9 896)
|
4 263
|
(19 167)
|
(19 162)
|
(2 377)
|
(26 028)
|
(11 915)
|
(15 501)
|
(18 772)
|
(9 352)
|
(7 259)
|
(3 645)
|
(281)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
41 574
N/A
|
34 431
-17%
|
(6 427)
N/A
|
(25 869)
-302%
|
(43 357)
-68%
|
(73 672)
-70%
|
(90 896)
-23%
|
(39 718)
+56%
|
(31 430)
+21%
|
(34 742)
-11%
|
(1 062)
+97%
|
(24 597)
-2 217%
|
(20 840)
+15%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
694
|
(1)
|
(160)
|
(75)
|
(8 303)
|
1 671
|
(7 152)
|
(7 154)
|
(2 665)
|
(9 207)
|
778
|
828
|
4 288
|
|
| Net Change in Cash |
15 127
N/A
|
33 377
+121%
|
(17 125)
N/A
|
(28 598)
-67%
|
(63 250)
-121%
|
(71 140)
-12%
|
(650)
+99%
|
2 235
N/A
|
8 185
+266%
|
(11 482)
N/A
|
(18 143)
-58%
|
138
N/A
|
(1 750)
N/A
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(24 204)
N/A
|
571
N/A
|
(11 851)
N/A
|
(4 976)
+58%
|
(12 960)
-160%
|
(1 419)
+89%
|
97 174
N/A
|
49 765
-49%
|
42 160
-15%
|
34 598
-18%
|
(12 953)
N/A
|
28 255
N/A
|
18 303
-35%
|
|