Saigon Thuong Tin Commercial Joint Stock Bank
VN:STB
Cash Flow Statement
Cash Flow Statement
Saigon Thuong Tin Commercial Joint Stock Bank
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-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 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 109 927
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
82 874
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(55 876)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Taxes Paid |
208 679
|
190 510
|
190 124
|
242 690
|
348 997
|
445 168
|
483 663
|
634 519
|
646 034
|
689 547
|
741 935
|
775 958
|
803 762
|
752 518
|
871 464
|
811 843
|
750 858
|
666 692
|
649 267
|
0
|
(675 704)
|
(494 027)
|
(800 258)
|
(981 215)
|
(480 746)
|
(453 513)
|
(585 346)
|
(566 468)
|
(514 536)
|
(482 759)
|
(306 445)
|
(167 496)
|
(38 545)
|
(45 726)
|
(56 140)
|
(60 753)
|
(73 348)
|
(68 066)
|
(133 620)
|
(219 795)
|
(359 221)
|
(391 322)
|
(552 426)
|
(568 098)
|
(631 348)
|
(813 890)
|
(580 082)
|
(654 578)
|
(703 187)
|
(941 426)
|
(1 130 448)
|
(961 387)
|
(1 374 291)
|
(925 680)
|
(1 318 152)
|
(1 308 900)
|
0
|
0
|
0
|
(840 775)
|
(1 787 956)
|
(2 320 930)
|
(2 828 282)
|
(2 541 467)
|
(2 822 352)
|
(3 022 036)
|
(3 276 260)
|
|
| 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
|
86 664
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
9 347 590
|
5 125 691
|
74 819
|
4 329 403
|
4 224 356
|
5 854 797
|
4 436 354
|
2 856 593
|
2 433 642
|
616 001
|
4 784 049
|
4 571 395
|
(5 763 850)
|
(1 958 340)
|
913 493
|
(6 567 787)
|
(1 593 829)
|
(2 326 900)
|
(9 626 814)
|
(2 889 007)
|
(367 397)
|
(864 124)
|
4 228 532
|
11 046 693
|
4 751 623
|
5 040 907
|
9 999 741
|
(2 197 915)
|
(2 859 769)
|
3 653 850
|
(8 307 444)
|
(3 836 827)
|
1 125 948
|
(7 488 101)
|
(1 870 757)
|
(788 770)
|
(1 010 825)
|
4 848 917
|
6 252 578
|
3 499 247
|
4 931 769
|
7 683 892
|
12 656 334
|
18 330 444
|
13 068 413
|
1 663 322
|
12 604 910
|
1 601 658
|
2 986 706
|
(1 203 571)
|
(13 343 287)
|
(10 861 004)
|
(11 879 383)
|
1 954 586
|
(431 351)
|
5 853 566
|
15 540 492
|
22 563 183
|
31 714 049
|
26 751 354
|
39 731 326
|
36 241 996
|
16 622 142
|
38 365 249
|
20 882 795
|
34 245 089
|
55 957 831
|
|
| Cash from Operating Activities |
10 484 515
N/A
|
6 048 437
-42%
|
1 211 644
-80%
|
4 568 698
+277%
|
4 224 356
-8%
|
5 854 797
+39%
|
4 436 354
-24%
|
2 856 593
-36%
|
2 433 642
-15%
|
616 001
-75%
|
4 784 049
+677%
|
4 571 395
-4%
|
(5 763 850)
N/A
|
(1 958 340)
+66%
|
913 493
N/A
|
(6 567 787)
N/A
|
(1 593 829)
+76%
|
(2 326 900)
-46%
|
(9 626 814)
-314%
|
(2 889 007)
+70%
|
(367 397)
+87%
|
(864 124)
-135%
|
4 228 532
N/A
|
11 046 693
+161%
|
4 751 623
-57%
|
5 040 907
+6%
|
9 999 741
+98%
|
(2 197 915)
N/A
|
(2 859 769)
-30%
|
3 653 850
N/A
|
(8 307 444)
N/A
|
(3 836 827)
+54%
|
1 125 948
N/A
|
(7 488 101)
N/A
|
(1 870 757)
+75%
|
(788 770)
+58%
|
(1 010 825)
-28%
|
4 848 917
N/A
|
6 252 578
+29%
|
3 499 247
-44%
|
4 931 769
+41%
|
7 683 892
+56%
|
12 656 334
+65%
|
18 330 444
+45%
|
13 068 413
-29%
|
1 663 322
-87%
|
12 604 910
+658%
|
1 601 658
-87%
|
2 986 706
+86%
|
(1 203 571)
N/A
|
(13 343 287)
-1 009%
|
(10 861 004)
+19%
|
(11 879 383)
-9%
|
1 954 586
N/A
|
(431 351)
N/A
|
5 853 566
N/A
|
15 540 492
+165%
|
22 563 183
+45%
|
31 714 049
+41%
|
26 751 354
-16%
|
39 731 326
+49%
|
36 241 996
-9%
|
16 622 142
-54%
|
38 365 249
+131%
|
20 882 795
-46%
|
34 245 089
+64%
|
55 957 831
+63%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 204 482)
|
(1 149 831)
|
(1 333 449)
|
(1 300 817)
|
(1 430 381)
|
(1 593 740)
|
(1 606 470)
|
(1 166 366)
|
(1 574 225)
|
(1 533 939)
|
(1 462 086)
|
(2 109 854)
|
(1 873 541)
|
(1 784 375)
|
(1 608 300)
|
(1 401 398)
|
(886 743)
|
(813 820)
|
(640 561)
|
(503 351)
|
(427 555)
|
(431 191)
|
(473 320)
|
(467 824)
|
(523 110)
|
(386 963)
|
(494 215)
|
(531 449)
|
(563 101)
|
(648 857)
|
(559 703)
|
(517 649)
|
(461 400)
|
(472 226)
|
(453 672)
|
(531 073)
|
(618 242)
|
(701 128)
|
(914 893)
|
(963 699)
|
(1 053 926)
|
(1 049 104)
|
(953 992)
|
(923 672)
|
(885 024)
|
(820 393)
|
(842 547)
|
(885 143)
|
(981 278)
|
(950 452)
|
(941 720)
|
(753 911)
|
(606 832)
|
(618 385)
|
(645 588)
|
(920 156)
|
(1 142 501)
|
(1 370 416)
|
(596 632)
|
(1 287 591)
|
(1 485 154)
|
(1 111 781)
|
(1 780 884)
|
(1 015 860)
|
(1 006 060)
|
(983 752)
|
(948 311)
|
|
| Other Items |
434 484
|
437 374
|
440 418
|
825 064
|
1 442 808
|
1 383 847
|
1 554 479
|
852 148
|
1 119 036
|
1 179 557
|
(329 678)
|
143 007
|
711 881
|
731 197
|
2 167 808
|
1 961 173
|
186 541
|
182 959
|
103 409
|
111 620
|
100 469
|
82 345
|
60 040
|
72 046
|
65 625
|
66 445
|
46 175
|
16 233
|
23 981
|
14 169
|
41 208
|
99 644
|
218 873
|
235 240
|
241 540
|
685 799
|
584 584
|
590 507
|
796 892
|
443 548
|
427 911
|
404 282
|
451 373
|
382 318
|
497 757
|
598 442
|
405 602
|
409 454
|
323 883
|
237 742
|
199 403
|
563 495
|
523 891
|
525 758
|
2 249 462
|
1 811 033
|
2 854 307
|
1 065 181
|
1 077 495
|
32 758
|
32 838
|
19 563
|
9 366
|
7 960
|
88 967
|
98 921
|
155 605
|
|
| Cash from Investing Activities |
(769 998)
N/A
|
(712 457)
+7%
|
(893 031)
-25%
|
(475 753)
+47%
|
12 427
N/A
|
(209 893)
N/A
|
(51 991)
+75%
|
(314 218)
-504%
|
(455 189)
-45%
|
(354 382)
+22%
|
(1 791 764)
-406%
|
(1 966 847)
-10%
|
(1 161 660)
+41%
|
(1 053 178)
+9%
|
559 508
N/A
|
559 775
+0%
|
(700 202)
N/A
|
(630 861)
+10%
|
(537 152)
+15%
|
(391 731)
+27%
|
(327 086)
+17%
|
(348 846)
-7%
|
(413 280)
-18%
|
(395 778)
+4%
|
(457 485)
-16%
|
(320 518)
+30%
|
(448 040)
-40%
|
(515 216)
-15%
|
(539 120)
-5%
|
(634 688)
-18%
|
(518 495)
+18%
|
(418 005)
+19%
|
(242 527)
+42%
|
(236 986)
+2%
|
(212 132)
+10%
|
154 726
N/A
|
(33 658)
N/A
|
(110 621)
-229%
|
(118 001)
-7%
|
(520 151)
-341%
|
(626 015)
-20%
|
(644 822)
-3%
|
(502 619)
+22%
|
(541 354)
-8%
|
(387 267)
+28%
|
(221 951)
+43%
|
(436 945)
-97%
|
(475 689)
-9%
|
(657 395)
-38%
|
(712 710)
-8%
|
(742 317)
-4%
|
(190 416)
+74%
|
(82 941)
+56%
|
(92 627)
-12%
|
1 603 874
N/A
|
890 877
-44%
|
1 711 806
+92%
|
(305 235)
N/A
|
480 863
N/A
|
(1 254 833)
N/A
|
(1 452 316)
-16%
|
(1 092 218)
+25%
|
(1 771 518)
-62%
|
(1 007 900)
+43%
|
(917 093)
+9%
|
(884 831)
+4%
|
(792 706)
+10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(351 924)
|
0
|
0
|
164 153
|
1 333 452
|
0
|
0
|
2 631 361
|
2 079 048
|
2 079 048
|
2 079 048
|
265 062
|
109 889
|
53 568
|
53 569
|
53 568
|
(56 320)
|
1
|
0
|
322 191
|
322 190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 335 288
|
0
|
2 335 275
|
2 469 161
|
(11 600)
|
(11 591)
|
(179 203)
|
(37 078)
|
(37 078)
|
(37 076)
|
(3 348)
|
(3 268 898)
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
(2 303 904)
|
0
|
(2 716 338)
|
(1 459 273)
|
(793 653)
|
(5 344 806)
|
(2 129 071)
|
|
| Cash Paid for Dividends |
(458)
|
(75)
|
(254)
|
213
|
(229)
|
0
|
(226)
|
(468)
|
0
|
0
|
0
|
(1 334 751)
|
(1 337 624)
|
(1 377 941)
|
(1 377 623)
|
(42 691)
|
(40 103)
|
209
|
(582 015)
|
(584 426)
|
(1 461 310)
|
(1 494 615)
|
(913 634)
|
(911 546)
|
(35 073)
|
(1 876)
|
(1 077)
|
(716)
|
(698)
|
(854)
|
(773)
|
(949)
|
(575)
|
(735)
|
(706)
|
(674)
|
(650)
|
(252)
|
(259)
|
(109)
|
(136)
|
(135)
|
(130)
|
(120)
|
(202)
|
(186)
|
(482)
|
(489)
|
(371)
|
(402)
|
(125)
|
(114)
|
(89)
|
(57)
|
(455 631)
|
(21)
|
(173)
|
428 093
|
(184)
|
(25)
|
(25)
|
(2 240 356)
|
0
|
(2)
|
0
|
(2 008 025)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 434 950
|
2 434 950
|
1 986 885
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(352 382)
N/A
|
(351 999)
+0%
|
(352 178)
0%
|
164 366
N/A
|
1 333 223
+711%
|
0
N/A
|
1 333 226
N/A
|
2 630 893
+97%
|
2 079 048
-21%
|
2 079 048
N/A
|
2 079 048
N/A
|
(1 069 689)
N/A
|
(1 227 735)
-15%
|
(1 324 373)
-8%
|
(1 324 054)
+0%
|
10 877
N/A
|
(96 423)
N/A
|
210
N/A
|
(582 015)
N/A
|
(262 234)
+55%
|
(1 139 120)
-334%
|
(1 172 425)
-3%
|
(591 444)
+50%
|
(911 547)
-54%
|
(35 073)
+96%
|
(1 876)
+95%
|
(1 077)
+43%
|
(716)
+34%
|
(698)
+3%
|
(854)
-22%
|
(773)
+9%
|
(949)
-23%
|
(575)
+39%
|
(735)
-28%
|
(706)
+4%
|
(674)
+5%
|
(650)
+4%
|
(252)
+61%
|
(259)
-3%
|
(109)
+58%
|
(136)
-25%
|
(135)
+1%
|
(130)
+4%
|
(120)
+8%
|
(202)
-68%
|
(186)
+8%
|
(482)
-159%
|
(489)
-1%
|
(371)
+24%
|
(402)
-8%
|
(125)
+69%
|
2 434 836
N/A
|
4 770 149
+96%
|
4 322 116
-9%
|
4 314 594
0%
|
2 469 140
-43%
|
(11 773)
N/A
|
416 502
N/A
|
(179 387)
N/A
|
(37 103)
+79%
|
(2 341 007)
-6 209%
|
(2 277 432)
+3%
|
(2 719 686)
-19%
|
(1 459 275)
+46%
|
(793 655)
+46%
|
(3 077 117)
-288%
|
(2 129 072)
+31%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(783)
|
0
|
0
|
0
|
(504 095)
|
(482 857)
|
0
|
(705 847)
|
48 575
|
156 751
|
0
|
435 372
|
87 114
|
(15 454)
|
0
|
(70 317)
|
(8 809)
|
(38 666)
|
0
|
(56 063)
|
(16 830)
|
(22 238)
|
7 400
|
41 918
|
26 001
|
88 758
|
124 807
|
64 023
|
(12 309)
|
(289 226)
|
24 908
|
18 877
|
90 294
|
304 914
|
(10 399)
|
69 255
|
84 823
|
61 890
|
(10 114)
|
(39 909)
|
(1 840)
|
(11 952)
|
(24 243)
|
11 217
|
(62 052)
|
24 685
|
(50 060)
|
(111 058)
|
(105 919)
|
(226 976)
|
(112 120)
|
(115 734)
|
(165 153)
|
(159 313)
|
(206 855)
|
(233 823)
|
151 843
|
(55 997)
|
9 718
|
73 518
|
(241 285)
|
87 265
|
11 163
|
279 810
|
259 783
|
|
| Net Change in Cash |
9 362 135
N/A
|
4 983 981
-47%
|
(34 348)
N/A
|
4 257 311
N/A
|
5 570 006
+31%
|
6 978 134
+25%
|
5 213 494
-25%
|
4 690 411
-10%
|
4 057 501
-13%
|
1 634 820
-60%
|
5 119 908
+213%
|
1 691 610
-67%
|
(8 153 245)
N/A
|
(3 900 519)
+52%
|
236 061
N/A
|
(6 012 589)
N/A
|
(2 390 454)
+60%
|
(3 027 868)
-27%
|
(10 754 790)
-255%
|
(3 581 638)
+67%
|
(1 833 603)
+49%
|
(2 441 458)
-33%
|
3 206 978
N/A
|
9 717 130
+203%
|
4 266 465
-56%
|
4 760 431
+12%
|
9 576 625
+101%
|
(2 625 089)
N/A
|
(3 274 780)
-25%
|
3 082 331
N/A
|
(8 839 021)
N/A
|
(4 545 007)
+49%
|
907 754
N/A
|
(7 706 945)
N/A
|
(1 993 301)
+74%
|
(329 804)
+83%
|
(1 055 532)
-220%
|
4 807 299
N/A
|
6 219 141
+29%
|
3 040 877
-51%
|
4 295 504
+41%
|
6 999 026
+63%
|
12 151 745
+74%
|
17 777 018
+46%
|
12 656 701
-29%
|
1 452 402
-89%
|
12 105 431
+733%
|
1 150 165
-90%
|
2 278 880
+98%
|
(2 027 741)
N/A
|
(14 191 648)
-600%
|
(8 843 560)
+38%
|
(7 304 295)
+17%
|
6 068 341
N/A
|
5 321 964
-12%
|
9 054 270
+70%
|
17 033 670
+88%
|
22 440 627
+32%
|
32 167 368
+43%
|
25 403 421
-21%
|
35 947 721
+42%
|
32 945 864
-8%
|
11 889 653
-64%
|
35 985 339
+203%
|
19 183 210
-47%
|
30 562 951
+59%
|
53 295 836
+74%
|
|