Tan Phu Viet Nam JSC
VN:TPP
Cash Flow Statement
Cash Flow Statement
Tan Phu Viet Nam JSC
| Mar-2008 | Jun-2008 | Sep-2008 | 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 | Sep-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Sep-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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
(869)
|
0
|
(2 717)
|
0
|
(1 804)
|
0
|
0
|
0
|
(1 272)
|
0
|
(1 838)
|
0
|
789
|
0
|
1 578
|
0
|
0
|
(618)
|
(3 953)
|
(1 420)
|
(2 498)
|
49
|
(5 105)
|
(4 005)
|
(5 128)
|
723
|
15
|
957
|
(3 480)
|
(2 477)
|
(1 769)
|
(511)
|
(482)
|
(735)
|
(735)
|
(735)
|
(254)
|
(481)
|
(481)
|
(481)
|
(761)
|
(1 101)
|
(1 101)
|
(1 101)
|
(1 050)
|
(2 547)
|
(2 547)
|
(2 547)
|
(3 635)
|
(2 381)
|
(7 046)
|
(8 254)
|
(11 562)
|
(11 741)
|
(7 083)
|
(5 876)
|
(1 249)
|
(4 401)
|
(5 493)
|
(5 493)
|
(5 505)
|
(13 818)
|
(12 720)
|
(12 720)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
(5 892)
|
0
|
(7 802)
|
0
|
(3 378)
|
0
|
(5 824)
|
0
|
(7 391)
|
0
|
(13 922)
|
0
|
(12 995)
|
(20 219)
|
(20 394)
|
(15 056)
|
(13 785)
|
(13 828)
|
(14 182)
|
106
|
(5 897)
|
720
|
(14 234)
|
(16 842)
|
(22 348)
|
(299)
|
(3 756)
|
(520)
|
(14 144)
|
(14 283)
|
(16 638)
|
(19 199)
|
(22 886)
|
(26 451)
|
(28 222)
|
(30 795)
|
(31 765)
|
(33 417)
|
(35 330)
|
(36 345)
|
(37 620)
|
(37 305)
|
(40 018)
|
(39 133)
|
(41 370)
|
(41 437)
|
(42 079)
|
(46 559)
|
(50 660)
|
(53 856)
|
(57 589)
|
(59 545)
|
(57 665)
|
(66 879)
|
(78 435)
|
(88 150)
|
(95 012)
|
(93 418)
|
(85 133)
|
(76 117)
|
(74 054)
|
(81 155)
|
(94 098)
|
(102 354)
|
|
| Change in Working Capital |
11 504
|
17 957
|
35 619
|
19 063
|
12 776
|
(17 463)
|
17 019
|
17 302
|
7 270
|
(1 739)
|
43 068
|
(3 820)
|
16 191
|
996
|
19 754
|
21 343
|
(31 790)
|
40 541
|
(146 827)
|
42 155
|
85 652
|
175 455
|
10 474
|
(49 303)
|
45 362
|
(12 866)
|
(65 239)
|
(76 837)
|
40 622
|
22 883
|
(15 031)
|
27 272
|
743
|
23 048
|
(63 999)
|
22 498
|
11 641
|
17 140
|
51 577
|
(1 531)
|
6 536
|
47 981
|
80 058
|
49 075
|
3 702
|
49 118
|
33 622
|
66 186
|
(15 462)
|
(53 989)
|
(124 712)
|
(55 659)
|
37 505
|
(38 174)
|
169 902
|
(47 726)
|
(157 396)
|
6 919
|
(126 459)
|
(13 742)
|
68 228
|
185 981
|
(151 976)
|
164 213
|
104 066
|
(152 496)
|
201 359
|
|
| Cash from Operating Activities |
11 504
N/A
|
17 957
+56%
|
35 619
+98%
|
12 302
-65%
|
6 015
-51%
|
(27 982)
N/A
|
10 258
N/A
|
12 120
+18%
|
2 088
-83%
|
(5 609)
N/A
|
37 886
N/A
|
(12 483)
N/A
|
7 528
N/A
|
(12 318)
N/A
|
11 091
N/A
|
9 137
-18%
|
18 895
+107%
|
28 822
+53%
|
25 068
-13%
|
28 370
+13%
|
(2 218)
N/A
|
(30 777)
-1 288%
|
(3 220)
+90%
|
(48 647)
-1 411%
|
26 652
N/A
|
(32 205)
N/A
|
(64 655)
-101%
|
(82 898)
-28%
|
41 046
N/A
|
19 142
-53%
|
(14 594)
N/A
|
9 647
N/A
|
(16 018)
N/A
|
4 640
N/A
|
(83 711)
N/A
|
(870)
+99%
|
(15 545)
-1 687%
|
(11 816)
+24%
|
20 048
N/A
|
(33 550)
N/A
|
(27 362)
+18%
|
12 169
N/A
|
43 231
+255%
|
10 694
-75%
|
(34 703)
N/A
|
7 999
N/A
|
(6 612)
N/A
|
23 765
N/A
|
(59 445)
N/A
|
(98 614)
-66%
|
(173 817)
-76%
|
(109 954)
+37%
|
(18 732)
+83%
|
(102 810)
-449%
|
102 104
N/A
|
(116 953)
N/A
|
(236 016)
-102%
|
(78 599)
+67%
|
(220 485)
-181%
|
(110 004)
+50%
|
(29 591)
+73%
|
95 356
N/A
|
(233 586)
N/A
|
84 654
N/A
|
9 093
-89%
|
(259 313)
N/A
|
86 286
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12 774)
|
(9 942)
|
(10 022)
|
(17 749)
|
0
|
(15 503)
|
(15 587)
|
(3 976)
|
0
|
(2 350)
|
(2 371)
|
(8 541)
|
(8 541)
|
(19 489)
|
(6 961)
|
(29 927)
|
0
|
(42 957)
|
0
|
(29 277)
|
(54 650)
|
(29 277)
|
0
|
(15 803)
|
0
|
(27 932)
|
(31 100)
|
(39 657)
|
(260)
|
(20 521)
|
375
|
(44 752)
|
(41 576)
|
(86 255)
|
(34 869)
|
(63 116)
|
(74 340)
|
(24 818)
|
(93 394)
|
(33 653)
|
(59 613)
|
(15 087)
|
(12 641)
|
(25 352)
|
(10 767)
|
(21 339)
|
(27 287)
|
(22 719)
|
(3 092)
|
(47 335)
|
(40 490)
|
(22 189)
|
(35 339)
|
(92 438)
|
(247 631)
|
(224 725)
|
(209 187)
|
(141 126)
|
9 611
|
(30 093)
|
(45 859)
|
(86 888)
|
(149 029)
|
(167 091)
|
(201 873)
|
(144 349)
|
(81 499)
|
|
| Other Items |
0
|
(4 075)
|
(4 075)
|
6 633
|
6 648
|
8 675
|
8 821
|
502
|
2 211
|
1 622
|
2 579
|
1 487
|
207
|
1 495
|
530
|
3 200
|
3 051
|
5 493
|
3 421
|
4 088
|
4 355
|
3 180
|
(382)
|
(152)
|
3 277
|
3 337
|
3 009
|
(319)
|
178
|
(624)
|
(9 086)
|
23 629
|
23 621
|
75 619
|
40 493
|
13 687
|
20 505
|
(18 026)
|
31 012
|
27 033
|
(8 540)
|
2 212
|
(94 280)
|
(576)
|
29 436
|
(50 090)
|
77 707
|
(107 128)
|
21 600
|
(10 227)
|
(82 012)
|
(11 432)
|
(137 792)
|
4 462
|
42 902
|
48 708
|
76 138
|
31 986
|
(53 838)
|
100 262
|
54 959
|
112 321
|
39 348
|
(138 842)
|
(154 188)
|
(167 578)
|
(245 338)
|
|
| Cash from Investing Activities |
(14 900)
N/A
|
(14 018)
+6%
|
(14 098)
-1%
|
(11 116)
+21%
|
(5 949)
+46%
|
(6 828)
-15%
|
(6 766)
+1%
|
(3 473)
+49%
|
(1 764)
+49%
|
(727)
+59%
|
209
N/A
|
(7 054)
N/A
|
(8 334)
-18%
|
(17 994)
-116%
|
(6 431)
+64%
|
(26 727)
-316%
|
(26 876)
-1%
|
(37 464)
-39%
|
(26 506)
+29%
|
(25 189)
+5%
|
(24 922)
+1%
|
(26 097)
-5%
|
(382)
+99%
|
(15 956)
-4 077%
|
3 277
N/A
|
(24 595)
N/A
|
(28 091)
-14%
|
(39 976)
-42%
|
(82)
+100%
|
(21 145)
-25 687%
|
(8 710)
+59%
|
(21 124)
-143%
|
(17 956)
+15%
|
(10 637)
+41%
|
5 622
N/A
|
(49 429)
N/A
|
(53 835)
-9%
|
(42 844)
+20%
|
(62 382)
-46%
|
(6 620)
+89%
|
(68 154)
-929%
|
(12 874)
+81%
|
(106 921)
-730%
|
(25 929)
+76%
|
18 669
N/A
|
(71 430)
N/A
|
50 420
N/A
|
(129 848)
N/A
|
18 507
N/A
|
(57 562)
N/A
|
(122 502)
-113%
|
(33 621)
+73%
|
(173 131)
-415%
|
(87 976)
+49%
|
(204 729)
-133%
|
(176 017)
+14%
|
(133 049)
+24%
|
(109 140)
+18%
|
(44 228)
+59%
|
70 169
N/A
|
9 100
-87%
|
25 433
+179%
|
(109 681)
N/A
|
(305 933)
-179%
|
(356 062)
-16%
|
(311 927)
+12%
|
(326 837)
-5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
3 044
|
0
|
0
|
0
|
0
|
5 001
|
0
|
0
|
0
|
15 017
|
15 017
|
0
|
16 017
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 948
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42 400
|
42 360
|
0
|
(20)
|
15 140
|
57 540
|
0
|
57 560
|
0
|
0
|
0
|
0
|
0
|
100 000
|
99 995
|
0
|
249 803
|
150 000
|
150 000
|
0
|
192
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3 738
|
(4 677)
|
(26 850)
|
4 233
|
3 008
|
43 320
|
15 143
|
(2 636)
|
3 788
|
(9 245)
|
(58 373)
|
4 815
|
(15 115)
|
31 675
|
(768)
|
32 668
|
20 935
|
7 810
|
4 473
|
(5 483)
|
18 924
|
67 824
|
(2 939)
|
56 002
|
(43 417)
|
46 282
|
113 467
|
137 795
|
(39 169)
|
(15 164)
|
7 489
|
9 933
|
27 540
|
25 723
|
73 649
|
48 635
|
59 243
|
67 030
|
14 725
|
85 884
|
70 677
|
(43 770)
|
(3 349)
|
(36 559)
|
(46 757)
|
6 222
|
25 189
|
5 791
|
21 477
|
126 023
|
220 800
|
165 927
|
108 380
|
112 216
|
23 618
|
153 171
|
242 335
|
164 092
|
172 243
|
123 124
|
104 099
|
15 277
|
280 773
|
437 485
|
326 852
|
748 060
|
454 567
|
|
| Cash Paid for Dividends |
0
|
(2 049)
|
(2 049)
|
(2 600)
|
(4 596)
|
(3 171)
|
(4 817)
|
(4 196)
|
0
|
(2 743)
|
(3 444)
|
(3 480)
|
(3 482)
|
(2 443)
|
(88)
|
(1 800)
|
(2 137)
|
(1 792)
|
(6 606)
|
(4 916)
|
(4 827)
|
(5 182)
|
250
|
0
|
1 690
|
(4 087)
|
0
|
(5 848)
|
0
|
(5 265)
|
(4 557)
|
(4 717)
|
0
|
(4 970)
|
(160)
|
(253)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
3 848
N/A
|
(6 683)
N/A
|
(25 856)
-287%
|
1 633
N/A
|
(1 588)
N/A
|
40 149
N/A
|
7 326
-82%
|
(1 831)
N/A
|
6 589
N/A
|
(6 986)
N/A
|
(56 817)
-713%
|
16 351
N/A
|
(3 581)
N/A
|
44 248
N/A
|
15 161
-66%
|
30 868
+104%
|
18 798
-39%
|
6 018
-68%
|
(3 133)
N/A
|
(10 399)
-232%
|
14 097
N/A
|
62 643
+344%
|
(2 689)
N/A
|
56 252
N/A
|
(41 728)
N/A
|
45 192
N/A
|
112 377
+149%
|
134 894
+20%
|
(39 169)
N/A
|
(15 164)
+61%
|
8 247
N/A
|
5 216
-37%
|
22 823
+338%
|
20 753
-9%
|
73 489
+254%
|
48 383
-34%
|
58 991
+22%
|
67 031
+14%
|
56 873
-15%
|
128 244
+125%
|
113 037
-12%
|
(1 430)
N/A
|
54 151
N/A
|
20 981
-61%
|
10 783
-49%
|
63 782
+491%
|
25 189
-61%
|
5 791
-77%
|
21 477
+271%
|
126 023
+487%
|
220 800
+75%
|
265 927
+20%
|
208 375
-22%
|
212 216
+2%
|
273 426
+29%
|
303 171
+11%
|
392 340
+29%
|
314 092
-20%
|
172 435
-45%
|
123 124
-29%
|
104 099
-15%
|
15 277
-85%
|
280 773
+1 738%
|
437 485
+56%
|
326 852
-25%
|
748 060
+129%
|
454 567
-39%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
0
|
0
|
3
|
(26)
|
3
|
(14)
|
(28)
|
6
|
(15)
|
(10)
|
(62)
|
12
|
25
|
70
|
22
|
0
|
48
|
0
|
25
|
(52)
|
98
|
0
|
114
|
165
|
8
|
8
|
19
|
19
|
24
|
0
|
(25)
|
9
|
(2)
|
(2)
|
20
|
(15)
|
(0)
|
0
|
(3)
|
16
|
(22)
|
0
|
(13)
|
(31)
|
(1 552)
|
0
|
(1 460)
|
(1 010)
|
450
|
0
|
557
|
107
|
54
|
0
|
(163)
|
(163)
|
|
| Net Change in Cash |
452
N/A
|
(2 744)
N/A
|
(4 335)
-58%
|
2 786
N/A
|
(1 522)
N/A
|
5 339
N/A
|
10 818
+103%
|
6 745
-38%
|
6 913
+2%
|
(13 322)
N/A
|
(18 722)
-41%
|
(3 186)
+83%
|
(4 387)
-38%
|
13 939
N/A
|
19 795
+42%
|
13 281
-33%
|
10 803
-19%
|
(2 652)
N/A
|
(4 565)
-72%
|
(7 233)
-58%
|
(13 053)
-80%
|
5 707
N/A
|
(6 279)
N/A
|
(8 326)
-33%
|
(11 729)
-41%
|
(11 586)
+1%
|
19 631
N/A
|
12 068
-39%
|
1 795
-85%
|
(17 142)
N/A
|
(15 109)
+12%
|
(6 162)
+59%
|
(11 151)
-81%
|
14 870
N/A
|
(4 435)
N/A
|
(1 908)
+57%
|
(10 381)
-444%
|
12 390
N/A
|
14 558
+17%
|
88 098
+505%
|
17 521
-80%
|
(2 160)
N/A
|
(9 531)
-341%
|
5 745
N/A
|
(5 253)
N/A
|
371
N/A
|
68 983
+18 502%
|
(100 292)
N/A
|
(19 462)
+81%
|
(30 156)
-55%
|
(75 503)
-150%
|
122 330
N/A
|
16 512
-87%
|
21 418
+30%
|
170 770
+697%
|
8 649
-95%
|
23 275
+169%
|
124 892
+437%
|
(93 287)
N/A
|
83 740
N/A
|
83 608
0%
|
136 624
+63%
|
(62 387)
N/A
|
216 259
N/A
|
(20 117)
N/A
|
176 656
N/A
|
213 852
+21%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 270)
N/A
|
8 015
N/A
|
25 597
+219%
|
(5 447)
N/A
|
6 015
N/A
|
(43 485)
N/A
|
(5 329)
+88%
|
8 144
N/A
|
2 088
-74%
|
(7 959)
N/A
|
35 515
N/A
|
(21 024)
N/A
|
(1 013)
+95%
|
(31 807)
-3 040%
|
4 130
N/A
|
(20 790)
N/A
|
18 895
N/A
|
(14 135)
N/A
|
25 068
N/A
|
(907)
N/A
|
(56 868)
-6 170%
|
(60 054)
-6%
|
(3 220)
+95%
|
(64 450)
-1 902%
|
26 652
N/A
|
(60 137)
N/A
|
(95 755)
-59%
|
(122 555)
-28%
|
40 786
N/A
|
(1 379)
N/A
|
(14 219)
-931%
|
(35 105)
-147%
|
(57 594)
-64%
|
(81 615)
-42%
|
(118 580)
-45%
|
(63 986)
+46%
|
(89 885)
-40%
|
(36 634)
+59%
|
(73 346)
-100%
|
(67 203)
+8%
|
(86 976)
-29%
|
(2 917)
+97%
|
30 589
N/A
|
(14 658)
N/A
|
(45 471)
-210%
|
(13 340)
+71%
|
(33 898)
-154%
|
1 046
N/A
|
(62 538)
N/A
|
(145 949)
-133%
|
(214 307)
-47%
|
(132 144)
+38%
|
(54 071)
+59%
|
(195 248)
-261%
|
(145 527)
+25%
|
(341 678)
-135%
|
(445 203)
-30%
|
(219 725)
+51%
|
(210 874)
+4%
|
(140 097)
+34%
|
(75 449)
+46%
|
8 468
N/A
|
(382 615)
N/A
|
(82 438)
+78%
|
(192 781)
-134%
|
(403 663)
-109%
|
4 787
N/A
|
|