Song Da Industry Trade JSC
VN:STP
Cash Flow Statement
Cash Flow Statement
Song Da Industry Trade JSC
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 152)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(579)
|
0
|
(879)
|
0
|
(1 379)
|
(1 579)
|
(920)
|
0
|
(1 340)
|
0
|
(1 619)
|
0
|
(2 616)
|
0
|
(1 281)
|
(2 278)
|
(3 039)
|
(3 039)
|
(2 907)
|
0
|
(1 733)
|
(1 733)
|
(1 205)
|
(1 612)
|
(1 027)
|
(620)
|
0
|
407
|
(681)
|
(2 522)
|
(2 751)
|
(1 819)
|
(1 819)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
0
|
(88)
|
0
|
(52)
|
0
|
(193)
|
24
|
(64)
|
33
|
35
|
(24)
|
30
|
(132)
|
68
|
(247)
|
(268)
|
(452)
|
(600)
|
(673)
|
(625)
|
(475)
|
(378)
|
(143)
|
(223)
|
(168)
|
(282)
|
(144)
|
(80)
|
(37)
|
81
|
(93)
|
0
|
(190)
|
0
|
(361)
|
0
|
(978)
|
0
|
(464)
|
(1 111)
|
(626)
|
(605)
|
(329)
|
(344)
|
(388)
|
(571)
|
(471)
|
(429)
|
(253)
|
(148)
|
(107)
|
(108)
|
(114)
|
(52)
|
(114)
|
(152)
|
(195)
|
|
| Change in Working Capital |
10 603
|
32 421
|
38 206
|
37 003
|
8 462
|
(9 348)
|
13 687
|
13 996
|
(8 783)
|
(3 368)
|
(18 508)
|
(8 634)
|
(1 863)
|
(875)
|
1 498
|
(22 358)
|
12 125
|
3 329
|
20 634
|
20 336
|
(27 410)
|
(24 878)
|
(18 153)
|
(25 344)
|
32 503
|
39 815
|
(9 114)
|
12 516
|
(7 435)
|
(19 863)
|
12 407
|
(13 824)
|
8 185
|
7 471
|
(4 806)
|
14 242
|
11 228
|
27 051
|
26 750
|
13 065
|
(17 551)
|
0
|
(4 949)
|
0
|
5 818
|
0
|
10 920
|
0
|
27 051
|
22 794
|
15 799
|
1 669
|
(427)
|
828
|
9 516
|
893
|
28 641
|
30 557
|
30 775
|
31 615
|
6 558
|
3 802
|
2 121
|
(5 658)
|
1 259
|
3 114
|
(24 078)
|
|
| Cash from Operating Activities |
10 603
N/A
|
32 421
+206%
|
38 206
+18%
|
37 003
-3%
|
8 462
-77%
|
(9 348)
N/A
|
13 687
N/A
|
13 996
+2%
|
(8 783)
N/A
|
(3 434)
+61%
|
(18 508)
-439%
|
(8 656)
+53%
|
(1 863)
+78%
|
(839)
+55%
|
1 498
N/A
|
(22 499)
N/A
|
12 149
N/A
|
3 295
-73%
|
20 667
+527%
|
20 371
-1%
|
(27 434)
N/A
|
4 693
N/A
|
(20 437)
N/A
|
(24 203)
-18%
|
32 256
N/A
|
(10 082)
N/A
|
(7 414)
+26%
|
13 760
N/A
|
(8 108)
N/A
|
(526)
+94%
|
11 932
N/A
|
13 144
+10%
|
8 041
-39%
|
2 192
-73%
|
(5 554)
N/A
|
4 112
N/A
|
10 205
+148%
|
32 339
+217%
|
25 913
-20%
|
(3 932)
N/A
|
(18 565)
-372%
|
0
N/A
|
(6 479)
N/A
|
0
N/A
|
3 837
N/A
|
0
N/A
|
7 326
N/A
|
0
N/A
|
25 306
N/A
|
27 151
+7%
|
12 134
-55%
|
20 087
+66%
|
(3 663)
N/A
|
(13 371)
-265%
|
7 395
N/A
|
(1 192)
N/A
|
26 966
N/A
|
41 007
+52%
|
29 494
-28%
|
24 602
-17%
|
4 645
-81%
|
1 611
-65%
|
(482)
N/A
|
(8 232)
-1 607%
|
652
N/A
|
1 143
+75%
|
(287)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 174)
|
0
|
(197)
|
(377)
|
(6 273)
|
(6 273)
|
(6 402)
|
0
|
(2 038)
|
(2 849)
|
(7 416)
|
(2 038)
|
(24 858)
|
(24 305)
|
(22 699)
|
(24 890)
|
(4 683)
|
(4 643)
|
(7 509)
|
(4 651)
|
(6 591)
|
(10 481)
|
(7 736)
|
(6 591)
|
(7 756)
|
(4 437)
|
(6 052)
|
(19 363)
|
(10 563)
|
(10 070)
|
(5 077)
|
869
|
(1 574)
|
(1 517)
|
0
|
(1 617)
|
(1 966)
|
(1 966)
|
(1 966)
|
(1 786)
|
(144)
|
0
|
(2 670)
|
0
|
(3 377)
|
0
|
(3 523)
|
0
|
(6 328)
|
(6 482)
|
(7 934)
|
(8 618)
|
(1 672)
|
(4 438)
|
(3 381)
|
(2 481)
|
(4 346)
|
(5 179)
|
(5 597)
|
(7 444)
|
(5 540)
|
(2 393)
|
(1 375)
|
(562)
|
(4 237)
|
(5 401)
|
(332)
|
|
| Other Items |
(5 028)
|
0
|
(15 446)
|
(15 569)
|
3 688
|
6 317
|
3 967
|
(34 000)
|
(18 386)
|
(21 870)
|
(23 587)
|
7 552
|
10 165
|
9 611
|
15 800
|
23 926
|
3 050
|
5 139
|
3 630
|
991
|
21 152
|
20 472
|
19 156
|
24 633
|
8 153
|
8 284
|
8 343
|
5 287
|
564
|
2 593
|
2 737
|
3 641
|
7 601
|
6 149
|
5 485
|
3 884
|
149
|
(361)
|
(1 543)
|
9 850
|
(6 526)
|
0
|
(3 667)
|
0
|
4 328
|
0
|
4 628
|
0
|
543
|
1 120
|
1 423
|
7 062
|
18 819
|
17 223
|
17 011
|
9 481
|
(4 555)
|
(2 043)
|
(1 609)
|
1 735
|
6 360
|
6 244
|
8 166
|
(3 368)
|
(4 304)
|
(6 900)
|
814
|
|
| Cash from Investing Activities |
(8 202)
N/A
|
0
N/A
|
(15 643)
N/A
|
(15 946)
-2%
|
(2 585)
+84%
|
44
N/A
|
(2 435)
N/A
|
(40 004)
-1 543%
|
(20 424)
+49%
|
(24 501)
-20%
|
(30 785)
-26%
|
5 514
N/A
|
(14 694)
N/A
|
(14 695)
0%
|
(6 899)
+53%
|
(965)
+86%
|
(1 633)
-69%
|
496
N/A
|
(3 880)
N/A
|
(3 660)
+6%
|
14 562
N/A
|
9 992
-31%
|
11 421
+14%
|
18 043
+58%
|
397
-98%
|
3 847
+869%
|
2 291
-40%
|
(14 076)
N/A
|
(9 999)
+29%
|
(7 477)
+25%
|
(2 340)
+69%
|
4 511
N/A
|
6 027
+34%
|
4 632
-23%
|
3 911
-16%
|
2 287
-42%
|
(1 816)
N/A
|
(2 305)
-27%
|
(3 508)
-52%
|
8 065
N/A
|
(6 670)
N/A
|
0
N/A
|
(6 338)
N/A
|
0
N/A
|
950
N/A
|
0
N/A
|
1 105
N/A
|
0
N/A
|
(5 785)
N/A
|
(5 362)
+7%
|
(6 511)
-21%
|
(1 556)
+76%
|
17 147
N/A
|
12 785
-25%
|
13 630
+7%
|
6 999
-49%
|
(8 900)
N/A
|
(7 222)
+19%
|
(7 206)
+0%
|
(5 709)
+21%
|
820
N/A
|
3 852
+370%
|
6 791
+76%
|
(3 929)
N/A
|
(8 541)
-117%
|
(12 301)
-44%
|
483
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
145
|
46 014
|
1 762
|
67 109
|
66 964
|
18 398
|
65 347
|
727
|
727
|
3 446
|
727
|
0
|
0
|
(3 829)
|
0
|
(3 807)
|
0
|
(4 789)
|
(4 275)
|
(1 450)
|
0
|
(468)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 993)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(17)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
444
|
|
| Net Issuance of Debt |
(3 620)
|
0
|
(7 953)
|
(4 272)
|
0
|
0
|
(1 449)
|
0
|
0
|
1 823
|
1 680
|
(1 818)
|
(475)
|
2 407
|
9 874
|
670
|
4 556
|
3 251
|
(610)
|
1 689
|
6 509
|
(6 121)
|
(2 205)
|
12 301
|
(2 614)
|
20 476
|
13 610
|
(4 304)
|
2 771
|
(6 232)
|
(21 012)
|
(2 575)
|
(5 335)
|
(8 734)
|
1 832
|
(1 454)
|
(2 911)
|
(4 358)
|
(654)
|
(324)
|
9 611
|
0
|
12 025
|
0
|
5 485
|
0
|
10 165
|
0
|
(10 716)
|
(5 606)
|
6 295
|
(8 065)
|
(3 518)
|
9 753
|
(5 826)
|
9 251
|
(42)
|
(13 744)
|
(14 744)
|
(10 367)
|
705
|
28
|
1
|
8 949
|
6 206
|
8 901
|
3 585
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(10 500)
|
0
|
0
|
0
|
(7 000)
|
0
|
0
|
0
|
(6 633)
|
0
|
0
|
0
|
(9 961)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 047)
|
(6 067)
|
(6 067)
|
(6 067)
|
0
|
0
|
0
|
(48)
|
0
|
(48)
|
0
|
(48)
|
(3 863)
|
(4 011)
|
0
|
(12 033)
|
(7 807)
|
(8 022)
|
0
|
8 022
|
0
|
(6 418)
|
0
|
(12 835)
|
0
|
(6 418)
|
0
|
(6 418)
|
(6 418)
|
(6 418)
|
0
|
(12 465)
|
(12 515)
|
(6 418)
|
0
|
(6 788)
|
(6 738)
|
(6 418)
|
0
|
(8 022)
|
(8 022)
|
0
|
(6 418)
|
(6 114)
|
|
| Other |
0
|
0
|
3 558
|
0
|
0
|
0
|
(17 500)
|
0
|
0
|
(14 000)
|
(7 000)
|
(7 000)
|
0
|
(6 633)
|
(16 574)
|
(6 633)
|
0
|
0
|
9 933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 from Financing Activities |
(3 620)
N/A
|
0
N/A
|
(4 395)
N/A
|
(4 272)
+3%
|
(10 500)
-146%
|
(10 355)
+1%
|
23 507
N/A
|
(14 217)
N/A
|
60 109
N/A
|
61 787
+3%
|
20 078
-68%
|
56 529
+182%
|
(6 381)
N/A
|
(3 499)
+45%
|
(3 254)
+7%
|
(5 236)
-61%
|
(5 405)
-3%
|
(6 710)
-24%
|
(4 467)
+33%
|
(8 272)
-85%
|
2 703
N/A
|
(9 927)
N/A
|
(3 178)
+68%
|
1 980
N/A
|
(10 130)
N/A
|
12 960
N/A
|
7 076
-45%
|
(5 305)
N/A
|
2 771
N/A
|
(6 232)
N/A
|
(21 060)
-238%
|
(2 575)
+88%
|
(5 383)
-109%
|
(8 782)
-63%
|
1 832
N/A
|
(5 317)
N/A
|
(6 922)
-30%
|
(8 369)
-21%
|
(12 687)
-52%
|
(8 131)
+36%
|
1 588
N/A
|
0
N/A
|
12 025
N/A
|
0
N/A
|
(932)
N/A
|
0
N/A
|
(2 671)
N/A
|
0
N/A
|
(17 134)
N/A
|
(18 441)
-8%
|
(123)
+99%
|
(17 476)
-14 107%
|
(9 936)
+43%
|
3 336
N/A
|
(18 292)
N/A
|
(262)
+99%
|
(6 459)
-2 364%
|
(20 161)
-212%
|
(21 532)
-7%
|
(17 122)
+20%
|
(5 713)
+67%
|
(6 389)
-12%
|
(8 021)
-26%
|
927
N/A
|
(1 816)
N/A
|
2 483
N/A
|
(2 085)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
23
|
0
|
46
|
23
|
0
|
0
|
(23)
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
(2)
|
(3)
|
0
|
0
|
(1)
|
0
|
16
|
0
|
16
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(39)
|
0
|
(37)
|
0
|
(0)
|
0
|
2
|
(420)
|
0
|
(421)
|
0
|
|
| Net Change in Cash |
(1 219)
N/A
|
17 219
N/A
|
18 168
+6%
|
16 785
-8%
|
(4 622)
N/A
|
(19 659)
-325%
|
34 760
N/A
|
(40 225)
N/A
|
30 902
N/A
|
33 852
+10%
|
(29 215)
N/A
|
53 387
N/A
|
(22 938)
N/A
|
(19 033)
+17%
|
(8 655)
+55%
|
(28 700)
-232%
|
5 111
N/A
|
(2 919)
N/A
|
12 355
N/A
|
8 439
-32%
|
(10 146)
N/A
|
4 758
N/A
|
(12 148)
N/A
|
(4 157)
+66%
|
22 523
N/A
|
6 725
-70%
|
1 930
-71%
|
(5 621)
N/A
|
(15 335)
-173%
|
(14 235)
+7%
|
(11 467)
+19%
|
15 080
N/A
|
8 685
-42%
|
(1 958)
N/A
|
189
N/A
|
1 082
+472%
|
1 464
+35%
|
21 665
+1 380%
|
9 716
-55%
|
(4 001)
N/A
|
(23 646)
-491%
|
0
N/A
|
(792)
N/A
|
0
N/A
|
3 871
N/A
|
0
N/A
|
5 776
N/A
|
0
N/A
|
2 388
N/A
|
3 347
+40%
|
5 500
+64%
|
1 055
-81%
|
3 548
+236%
|
2 750
-23%
|
2 733
-1%
|
5 545
+103%
|
11 567
+109%
|
13 624
+18%
|
719
-95%
|
1 771
+146%
|
(248)
N/A
|
(926)
-273%
|
(1 710)
-85%
|
(11 654)
-581%
|
(9 705)
+17%
|
(9 096)
+6%
|
(1 890)
+79%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7 429
N/A
|
32 421
+336%
|
38 009
+17%
|
36 626
-4%
|
2 189
-94%
|
(15 621)
N/A
|
7 285
N/A
|
13 996
+92%
|
(10 821)
N/A
|
(6 283)
+42%
|
(25 924)
-313%
|
(10 694)
+59%
|
(26 721)
-150%
|
(25 144)
+6%
|
(21 201)
+16%
|
(47 389)
-124%
|
7 466
N/A
|
(1 348)
N/A
|
13 158
N/A
|
15 720
+19%
|
(34 025)
N/A
|
(5 788)
+83%
|
(28 173)
-387%
|
(30 794)
-9%
|
24 500
N/A
|
(14 519)
N/A
|
(13 466)
+7%
|
(5 603)
+58%
|
(18 671)
-233%
|
(10 596)
+43%
|
6 855
N/A
|
14 013
+104%
|
6 467
-54%
|
675
-90%
|
(5 554)
N/A
|
2 495
N/A
|
8 240
+230%
|
30 373
+269%
|
23 947
-21%
|
(5 718)
N/A
|
(18 708)
-227%
|
0
N/A
|
(9 149)
N/A
|
0
N/A
|
460
N/A
|
0
N/A
|
3 802
N/A
|
0
N/A
|
18 978
N/A
|
20 669
+9%
|
4 200
-80%
|
11 469
+173%
|
(5 335)
N/A
|
(17 809)
-234%
|
4 014
N/A
|
(3 674)
N/A
|
22 620
N/A
|
35 828
+58%
|
23 897
-33%
|
17 158
-28%
|
(895)
N/A
|
(781)
+13%
|
(1 857)
-138%
|
(8 793)
-373%
|
(3 584)
+59%
|
(4 258)
-19%
|
(619)
+85%
|
|