Sieu Thanh Joint Stock Corp
VN:ST8
Cash Flow Statement
Cash Flow Statement
Sieu Thanh Joint Stock Corp
| Mar-2022 | Jun-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 |
26 712
|
271 125
|
(6 167)
|
(256 581)
|
(255 971)
|
5 202
|
6 351
|
22 207
|
25 525
|
29 217
|
24 968
|
9 310
|
|
| Depreciation & Amortization |
17 664
|
14 059
|
(3 145)
|
(5 952)
|
(5 952)
|
9
|
(250)
|
358
|
0
|
0
|
7 144
|
369
|
|
| Other Non-Cash Items |
(5 697)
|
(250 125)
|
5
|
245 809
|
244 643
|
(3 274)
|
4 782
|
(2 141)
|
(3 439)
|
(2 199)
|
(6 017)
|
4 916
|
|
| Cash Taxes Paid |
4 774
|
4 170
|
(2 065)
|
(2 774)
|
(2 774)
|
953
|
2 135
|
1 376
|
1 376
|
1 826
|
3 434
|
3 390
|
|
| Cash Interest Paid |
1 475
|
1 737
|
(369)
|
(1 225)
|
0
|
0
|
(48)
|
711
|
2 424
|
5 113
|
10 205
|
7 842
|
|
| Change in Working Capital |
(51 861)
|
(1 387)
|
(273 540)
|
(263 040)
|
(263 373)
|
(188 433)
|
50 138
|
(94 411)
|
(88 615)
|
(233 875)
|
(54 002)
|
(27 866)
|
|
| Cash from Operating Activities |
(13 182)
N/A
|
33 672
N/A
|
(282 848)
N/A
|
(279 763)
+1%
|
(280 653)
0%
|
(186 497)
+34%
|
61 022
N/A
|
(73 987)
N/A
|
(66 529)
+10%
|
(206 858)
-211%
|
(28 265)
+86%
|
(13 630)
+52%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(19 257)
|
(10 829)
|
4 631
|
(20 501)
|
(20 854)
|
(33 307)
|
(33 325)
|
(10 863)
|
(10 689)
|
(3 345)
|
(3 275)
|
(641)
|
|
| Other Items |
(5 528)
|
141 240
|
(1 891)
|
(118 048)
|
(151 047)
|
(17 620)
|
(19 997)
|
(25 810)
|
27 429
|
10 078
|
(822)
|
47 484
|
|
| Cash from Investing Activities |
(24 785)
N/A
|
130 411
N/A
|
2 740
-98%
|
(138 549)
N/A
|
(171 901)
-24%
|
(50 926)
+70%
|
(53 321)
-5%
|
(36 673)
+31%
|
16 740
N/A
|
6 733
-60%
|
(4 097)
N/A
|
46 842
N/A
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
3 080
|
0
|
0
|
10 000
|
10 000
|
10 000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(17 648)
|
27 352
|
29 984
|
25 965
|
25 965
|
0
|
0
|
89 476
|
91 581
|
173 429
|
6 371
|
9 178
|
|
| Cash Paid for Dividends |
(15 431)
|
(14 538)
|
771
|
771
|
771
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(31 603)
N/A
|
11 211
N/A
|
30 755
+174%
|
36 737
+19%
|
36 737
N/A
|
10 000
-73%
|
0
N/A
|
89 476
N/A
|
91 581
+2%
|
173 429
+89%
|
6 371
-96%
|
9 178
+44%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(69 570)
N/A
|
175 294
N/A
|
(249 353)
N/A
|
(381 575)
-53%
|
(415 817)
-9%
|
(227 423)
+45%
|
17 700
N/A
|
(21 185)
N/A
|
41 792
N/A
|
(26 696)
N/A
|
(25 991)
+3%
|
42 390
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(32 439)
N/A
|
22 843
N/A
|
(278 217)
N/A
|
(300 264)
-8%
|
(301 507)
0%
|
(219 803)
+27%
|
27 697
N/A
|
(84 850)
N/A
|
(77 218)
+9%
|
(210 202)
-172%
|
(31 540)
+85%
|
(14 271)
+55%
|
|