Hanoi Textbook Printing JSC
VN:TPH
Cash Flow Statement
Cash Flow Statement
Hanoi Textbook Printing JSC
| 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 | Sep-2016 | Mar-2017 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(110)
|
(196)
|
(286)
|
(108)
|
(372)
|
(436)
|
(337)
|
(282)
|
(172)
|
(35)
|
(61)
|
(163)
|
(205)
|
(304)
|
(304)
|
(418)
|
(400)
|
(411)
|
(409)
|
(392)
|
(423)
|
(476)
|
(452)
|
(439)
|
(372)
|
(381)
|
(524)
|
0
|
(382)
|
(114)
|
(114)
|
58
|
(390)
|
(337)
|
(337)
|
(541)
|
(475)
|
(414)
|
(503)
|
(90)
|
(352)
|
0
|
(286)
|
(286)
|
(356)
|
0
|
(494)
|
(494)
|
(494)
|
(444)
|
(444)
|
(478)
|
(580)
|
(468)
|
(700)
|
(334)
|
(395)
|
|
| Cash Interest Paid |
(681)
|
(681)
|
(587)
|
(731)
|
(376)
|
(236)
|
(91)
|
(252)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1 733)
|
(1 127)
|
(1 425)
|
(2 552)
|
130
|
(219)
|
(980)
|
1 491
|
(6 578)
|
(6 450)
|
(4 733)
|
(7 194)
|
(7 731)
|
(9 763)
|
(11 671)
|
(9 868)
|
(7 288)
|
(7 214)
|
(6 045)
|
(6 936)
|
(7 181)
|
(6 191)
|
(2 929)
|
(1 758)
|
1 239
|
3 864
|
5 158
|
539
|
(2 281)
|
(547)
|
3 812
|
3 758
|
6 323
|
2 752
|
2 519
|
2 573
|
1 312
|
5 210
|
0
|
0
|
3 874
|
115
|
144
|
7 654
|
4 529
|
3 358
|
3 611
|
(1 224)
|
2 096
|
6 331
|
5 017
|
4 825
|
5 943
|
6 133
|
3 477
|
5 246
|
3 645
|
|
| Cash from Operating Activities |
5 600
N/A
|
5 076
-9%
|
(4 780)
N/A
|
8 564
N/A
|
15 035
+76%
|
18 983
+26%
|
18 582
-2%
|
15 958
-14%
|
8 991
-44%
|
3 479
-61%
|
4 489
+29%
|
7 166
+60%
|
3 462
-52%
|
4 439
+28%
|
378
-91%
|
737
+95%
|
2 961
+302%
|
(2 322)
N/A
|
5 105
N/A
|
3 216
-37%
|
2 286
-29%
|
4 179
+83%
|
(75)
N/A
|
4 329
N/A
|
867
-80%
|
2 751
+217%
|
4 634
+68%
|
724
-84%
|
(2 291)
N/A
|
(661)
+71%
|
3 698
N/A
|
3 817
+3%
|
5 933
+55%
|
2 415
-59%
|
2 182
-10%
|
2 032
-7%
|
837
-59%
|
4 796
+473%
|
0
N/A
|
0
N/A
|
3 522
N/A
|
115
-97%
|
120
+4%
|
7 630
+6 242%
|
4 173
-45%
|
3 002
-28%
|
3 117
+4%
|
(1 718)
N/A
|
1 602
N/A
|
5 886
+268%
|
4 573
-22%
|
4 346
-5%
|
5 363
+23%
|
5 664
+6%
|
2 777
-51%
|
4 913
+77%
|
3 250
-34%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 163)
|
(1 163)
|
(1 163)
|
(7 202)
|
(7 518)
|
(7 576)
|
(7 631)
|
(1 518)
|
(1 304)
|
(1 687)
|
(1 955)
|
(1 335)
|
(928)
|
(493)
|
0
|
(866)
|
(2 216)
|
(2 216)
|
0
|
(2 214)
|
0
|
0
|
0
|
(650)
|
(3 119)
|
(3 269)
|
(5 540)
|
(275)
|
2 066
|
425
|
(32)
|
(125)
|
(2 308)
|
(3 042)
|
(2 940)
|
(9 995)
|
(8 982)
|
(8 776)
|
0
|
0
|
(2 331)
|
(1 904)
|
(2 103)
|
(1 229)
|
(3 727)
|
(1 985)
|
(2 833)
|
0
|
(1 566)
|
(4 117)
|
(4 262)
|
(3 054)
|
(3 302)
|
(1 615)
|
(698)
|
(4 012)
|
(3 962)
|
|
| Other Items |
44
|
59
|
54
|
6 161
|
144
|
(5 648)
|
291
|
(10 973)
|
1 060
|
7 310
|
1 525
|
6 595
|
1 617
|
1 306
|
(6 291)
|
(12)
|
1 197
|
1 120
|
1 047
|
2 397
|
(6 907)
|
(6 978)
|
981
|
(6 712)
|
892
|
898
|
3 599
|
(6)
|
5 250
|
1
|
32
|
(12 528)
|
(3 155)
|
874
|
(1 476)
|
13 392
|
9 260
|
5 228
|
0
|
0
|
1 124
|
(1 000)
|
(871)
|
(3 274)
|
(246)
|
284
|
299
|
6 374
|
(191)
|
839
|
(2 788)
|
837
|
886
|
328
|
(2 708)
|
3 403
|
1 357
|
|
| Cash from Investing Activities |
(1 120)
N/A
|
(1 105)
+1%
|
(1 110)
0%
|
(1 042)
+6%
|
(7 374)
-608%
|
(13 225)
-79%
|
(7 340)
+44%
|
(12 491)
-70%
|
(244)
+98%
|
5 624
N/A
|
(430)
N/A
|
5 259
N/A
|
689
-87%
|
812
+18%
|
(6 455)
N/A
|
(871)
+87%
|
(1 019)
-17%
|
(1 089)
-7%
|
(1 169)
-7%
|
183
N/A
|
(6 907)
N/A
|
(6 978)
-1%
|
981
N/A
|
(7 362)
N/A
|
(2 226)
+70%
|
(2 369)
-6%
|
(1 939)
+18%
|
(282)
+85%
|
7 314
N/A
|
426
-94%
|
0
N/A
|
(12 652)
N/A
|
(5 463)
+57%
|
(2 168)
+60%
|
(4 416)
-104%
|
3 397
N/A
|
278
-92%
|
(3 548)
N/A
|
0
N/A
|
0
N/A
|
(1 206)
N/A
|
(2 904)
-141%
|
(2 974)
-2%
|
(4 503)
-51%
|
(3 973)
+12%
|
(1 701)
+57%
|
(2 534)
-49%
|
3 877
N/A
|
(1 757)
N/A
|
(2 069)
-18%
|
(7 049)
-241%
|
(2 216)
+69%
|
(2 416)
-9%
|
(1 288)
+47%
|
(3 406)
-165%
|
(609)
+82%
|
(2 606)
-328%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(939)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
800
|
1 974
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 602)
|
(3 255)
|
11 000
|
(7 324)
|
(5 000)
|
(2 245)
|
(6 000)
|
(278)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
778
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Paid for Dividends |
(2 016)
|
(3 982)
|
(3 226)
|
0
|
(1 210)
|
(2 420)
|
(1 210)
|
0
|
0
|
0
|
(1 008)
|
0
|
(1 008)
|
0
|
(1 210)
|
0
|
(1 210)
|
0
|
(2 309)
|
0
|
(1 104)
|
0
|
(2 622)
|
(2 569)
|
(1 518)
|
0
|
(1 167)
|
0
|
(922)
|
0
|
(1 860)
|
0
|
(938)
|
0
|
(375)
|
(1 313)
|
(1 295)
|
0
|
(1 396)
|
(1 396)
|
(1 415)
|
0
|
(1 454)
|
(1 468)
|
(1 454)
|
0
|
(1 416)
|
(1 452)
|
(1 466)
|
(1 451)
|
(1 659)
|
(1 663)
|
0
|
(1 680)
|
(1 472)
|
(1 467)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
377 486
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(4 618)
N/A
|
(5 271)
-14%
|
9 740
N/A
|
(9 340)
N/A
|
(6 210)
+34%
|
(3 455)
+44%
|
(6 000)
-74%
|
375 998
N/A
|
0
N/A
|
0
N/A
|
(1 008)
N/A
|
(377 486)
-37 349%
|
(1 008)
+100%
|
(1 008)
N/A
|
(1 210)
-20%
|
(230)
+81%
|
(2 148)
-834%
|
0
N/A
|
(2 037)
N/A
|
(2 926)
-44%
|
(1 109)
+62%
|
0
N/A
|
(1 528)
N/A
|
(2 574)
-68%
|
(1 518)
+41%
|
0
N/A
|
(1 167)
N/A
|
0
N/A
|
(922)
N/A
|
0
N/A
|
(1 860)
N/A
|
0
N/A
|
(938)
N/A
|
0
N/A
|
(375)
N/A
|
(1 313)
-250%
|
(1 295)
+1%
|
0
N/A
|
(1 396)
N/A
|
(596)
+57%
|
559
N/A
|
0
N/A
|
519
N/A
|
(295)
N/A
|
(1 454)
-393%
|
0
N/A
|
(1 416)
N/A
|
(1 452)
-3%
|
(1 466)
-1%
|
(1 451)
+1%
|
(1 659)
-14%
|
(1 663)
0%
|
0
N/A
|
(1 680)
N/A
|
(1 472)
+12%
|
(1 467)
+0%
|
0
N/A
|
|
| 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
|
|
| Net Change in Cash |
(138)
N/A
|
(1 300)
-842%
|
3 850
N/A
|
(1 818)
N/A
|
1 451
N/A
|
2 303
+59%
|
5 242
+128%
|
379 465
+7 139%
|
8 747
-98%
|
9 103
+4%
|
3 051
-66%
|
(365 061)
N/A
|
3 143
N/A
|
4 243
+35%
|
(7 287)
N/A
|
(364)
+95%
|
(206)
+43%
|
(5 560)
-2 599%
|
1 899
N/A
|
473
-75%
|
(5 730)
N/A
|
(3 908)
+32%
|
(622)
+84%
|
(5 607)
-801%
|
(2 877)
+49%
|
(1 137)
+60%
|
1 528
N/A
|
443
-71%
|
4 101
+826%
|
(235)
N/A
|
1 838
N/A
|
(8 835)
N/A
|
(468)
+95%
|
(691)
-48%
|
(2 609)
-277%
|
4 116
N/A
|
(181)
N/A
|
(48)
+74%
|
0
N/A
|
0
N/A
|
2 875
N/A
|
(2 789)
N/A
|
(2 334)
+16%
|
2 831
N/A
|
(1 254)
N/A
|
(153)
+88%
|
(834)
-446%
|
706
N/A
|
(1 622)
N/A
|
2 367
N/A
|
(4 135)
N/A
|
467
N/A
|
1 284
+175%
|
2 697
+110%
|
(2 102)
N/A
|
2 836
N/A
|
(823)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4 437
N/A
|
3 913
-12%
|
(5 943)
N/A
|
1 362
N/A
|
7 517
+452%
|
11 407
+52%
|
10 951
-4%
|
14 440
+32%
|
7 687
-47%
|
1 792
-77%
|
2 534
+41%
|
5 831
+130%
|
2 534
-57%
|
3 946
+56%
|
378
-90%
|
(129)
N/A
|
745
N/A
|
(4 538)
N/A
|
5 105
N/A
|
1 002
-80%
|
2 286
+128%
|
4 179
+83%
|
(75)
N/A
|
3 679
N/A
|
(2 252)
N/A
|
(518)
+77%
|
(906)
-75%
|
449
N/A
|
(225)
N/A
|
(236)
-5%
|
3 666
N/A
|
3 692
+1%
|
3 625
-2%
|
(627)
N/A
|
(758)
-21%
|
(7 963)
-951%
|
(8 146)
-2%
|
(3 980)
+51%
|
0
N/A
|
0
N/A
|
1 192
N/A
|
(1 789)
N/A
|
(1 982)
-11%
|
6 401
N/A
|
446
-93%
|
1 017
+128%
|
284
-72%
|
(1 718)
N/A
|
35
N/A
|
1 770
+4 902%
|
311
-82%
|
1 293
+315%
|
2 061
+59%
|
4 049
+96%
|
2 079
-49%
|
901
-57%
|
(712)
N/A
|
|