Thanh Thanh JSC
VN:TTC
Cash Flow Statement
Cash Flow Statement
Thanh Thanh 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 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
7 884
|
0
|
9 941
|
0
|
494
|
0
|
(3 872)
|
0
|
(13 634)
|
0
|
(13 447)
|
0
|
2 722
|
0
|
7 128
|
0
|
8 837
|
0
|
16 369
|
0
|
15 624
|
0
|
0
|
0
|
11 495
|
0
|
25 717
|
0
|
42 017
|
0
|
26 554
|
0
|
0
|
0
|
8 694
|
0
|
18 733
|
0
|
30 781
|
0
|
18 821
|
0
|
30 397
|
0
|
18 860
|
0
|
31 506
|
0
|
15 883
|
0
|
24 046
|
0
|
14 429
|
0
|
18 741
|
0
|
9 526
|
0
|
1 196
|
0
|
3 895
|
0
|
24
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
15 380
|
0
|
21 617
|
0
|
15 168
|
0
|
20 009
|
0
|
14 813
|
0
|
21 221
|
0
|
15 213
|
0
|
22 949
|
0
|
14 033
|
0
|
17 995
|
0
|
6 912
|
0
|
0
|
0
|
1 481
|
0
|
2 846
|
0
|
4 574
|
0
|
3 919
|
0
|
0
|
0
|
2 632
|
0
|
5 136
|
0
|
7 756
|
0
|
5 724
|
0
|
8 765
|
0
|
5 957
|
0
|
8 857
|
0
|
5 538
|
0
|
8 167
|
0
|
5 259
|
0
|
7 951
|
0
|
5 331
|
0
|
7 910
|
0
|
4 503
|
0
|
6 350
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
7 870
|
0
|
9 938
|
0
|
3 656
|
0
|
6 755
|
0
|
6 523
|
0
|
10 898
|
0
|
8 758
|
0
|
13 048
|
0
|
9 112
|
0
|
9 498
|
0
|
260
|
0
|
0
|
0
|
(328)
|
0
|
171
|
0
|
2 363
|
0
|
3 157
|
0
|
0
|
0
|
(1 896)
|
0
|
(3 040)
|
0
|
(865)
|
0
|
4 387
|
0
|
6 766
|
0
|
2 852
|
0
|
3 457
|
0
|
(3 177)
|
0
|
(3 039)
|
0
|
1 056
|
0
|
(1 800)
|
0
|
(2 566)
|
0
|
(2 264)
|
0
|
322
|
0
|
2 319
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
289
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
353
|
0
|
0
|
1 100
|
(675)
|
987
|
564
|
(78)
|
(38)
|
884
|
(494)
|
3 337
|
2 688
|
5 707
|
1 178
|
6 182
|
6 974
|
7 886
|
318
|
318
|
1 163
|
3 223
|
1 700
|
0
|
600
|
3 443
|
(3 172)
|
0
|
(2 057)
|
3 574
|
(2 296)
|
(724)
|
(2 181)
|
3 297
|
3 402
|
4 191
|
3 168
|
3 180
|
3 438
|
2 071
|
4 185
|
1 960
|
1 967
|
1 963
|
2 601
|
1 037
|
1 224
|
709
|
1 455
|
(246)
|
|
| Cash Interest Paid |
(539)
|
695
|
(1 361)
|
7 391
|
6 983
|
0
|
6 691
|
4 869
|
6 467
|
7 801
|
6 518
|
6 559
|
7 083
|
7 062
|
7 668
|
6 962
|
6 742
|
5 836
|
4 678
|
3 506
|
2 051
|
0
|
1 242
|
629
|
680
|
366
|
22
|
52
|
(165)
|
311
|
303
|
348
|
328
|
295
|
336
|
510
|
106
|
394
|
191
|
809
|
233
|
0
|
311
|
484
|
441
|
0
|
0
|
0
|
39
|
39
|
39
|
39
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
0
|
37
|
0
|
48
|
85
|
49
|
0
|
0
|
|
| Change in Working Capital |
5 765
|
25 896
|
(19 632)
|
(42 209)
|
(24 184)
|
(58 164)
|
(15 801)
|
(5 148)
|
(16 532)
|
(5 780)
|
(17 967)
|
(1 490)
|
7 841
|
5 067
|
13 391
|
(11 870)
|
(18 239)
|
(23 192)
|
(11 355)
|
(12 144)
|
10 465
|
(3 449)
|
(5 536)
|
8 095
|
(11 837)
|
(2 354)
|
(263)
|
670
|
(1 397)
|
22 649
|
9 997
|
(131)
|
13 780
|
(32 240)
|
(21 425)
|
(40 147)
|
(23 661)
|
(16 932)
|
15 494
|
(20 421)
|
(10 509)
|
0
|
(50 124)
|
(9 760)
|
(10 605)
|
0
|
(3 797)
|
(26 080)
|
2 645
|
(5 225)
|
13 464
|
15 650
|
6 196
|
6 550
|
(6 089)
|
(25 416)
|
(18 083)
|
(15 935)
|
(18 514)
|
(5 928)
|
(10 525)
|
(12 070)
|
(9 280)
|
(9 961)
|
(3 510)
|
589
|
15 809
|
42 980
|
|
| Cash from Operating Activities |
25 420
N/A
|
45 551
+79%
|
23
-100%
|
(11 075)
N/A
|
6 950
N/A
|
(16 669)
N/A
|
15 333
N/A
|
14 170
-8%
|
2 786
-80%
|
6 751
+142%
|
1 351
-80%
|
6 212
+360%
|
15 543
+150%
|
20 165
+30%
|
21 093
+5%
|
14 823
-30%
|
8 454
-43%
|
8 963
+6%
|
15 338
+71%
|
19 838
+29%
|
42 447
+114%
|
23 982
-44%
|
26 446
+10%
|
30 891
+17%
|
10 959
-65%
|
20 442
+87%
|
(263)
N/A
|
13 318
N/A
|
(1 397)
N/A
|
51 383
N/A
|
38 731
-25%
|
36 175
-7%
|
42 514
+18%
|
1 391
-97%
|
12 206
+778%
|
(6 516)
N/A
|
(23 661)
-263%
|
(7 502)
+68%
|
15 494
N/A
|
408
-97%
|
6 334
+1 454%
|
0
N/A
|
(33 281)
N/A
|
19 172
N/A
|
(10 605)
N/A
|
0
N/A
|
(3 797)
N/A
|
1 588
N/A
|
2 645
+67%
|
10 927
+313%
|
13 464
+23%
|
33 895
+152%
|
24 440
-28%
|
19 572
-20%
|
12 155
-38%
|
(4 672)
N/A
|
2 661
N/A
|
(1 972)
N/A
|
2 230
N/A
|
6 364
+185%
|
1 767
-72%
|
149
-92%
|
3 012
+1 923%
|
(1 242)
N/A
|
5 210
N/A
|
9 101
+75%
|
24 528
+170%
|
42 980
+75%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 445)
|
(2 445)
|
(2 420)
|
(3 157)
|
0
|
0
|
(3 997)
|
(1 649)
|
(1 658)
|
(1 649)
|
0
|
(5 616)
|
(5 607)
|
(7 901)
|
(5 616)
|
(4 506)
|
(4 506)
|
(2 221)
|
(4 506)
|
0
|
0
|
(240)
|
(2 181)
|
(2 282)
|
0
|
(1 643)
|
(260)
|
(260)
|
1 282
|
(6 317)
|
(7 383)
|
(8 983)
|
(19 688)
|
(13 631)
|
0
|
(6 969)
|
0
|
(1 066)
|
5 264
|
(1 705)
|
0
|
(15 978)
|
(15 339)
|
(8 522)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 578)
|
0
|
0
|
0
|
(2 138)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
2 419
|
(79)
|
(2 666)
|
(1 151)
|
(1 160)
|
1 383
|
4 035
|
(464)
|
225
|
2 333
|
27
|
1 743
|
1 052
|
(1 048)
|
968
|
211
|
210
|
296
|
221
|
172
|
175
|
135
|
347
|
658
|
785
|
1 419
|
96
|
741
|
(124)
|
(6 383)
|
(6 037)
|
(921)
|
(5 393)
|
(9 469)
|
(9 894)
|
(25 220)
|
(1 749)
|
12 615
|
12 464
|
25 111
|
10 451
|
0
|
19 038
|
936
|
9 521
|
0
|
1 732
|
1 049
|
1 036
|
1 136
|
232
|
322
|
324
|
524
|
627
|
721
|
804
|
4 722
|
1 858
|
5 158
|
5 169
|
999
|
4 103
|
733
|
672
|
721
|
1 634
|
34 802
|
|
| Cash from Investing Activities |
(26)
N/A
|
(2 524)
-9 608%
|
(5 086)
-102%
|
(4 308)
+15%
|
(4 317)
0%
|
(1 774)
+59%
|
38
N/A
|
(2 113)
N/A
|
(1 432)
+32%
|
684
N/A
|
(782)
N/A
|
(3 873)
-395%
|
(4 556)
-18%
|
(8 949)
-96%
|
(4 648)
+48%
|
(4 295)
+8%
|
(4 296)
0%
|
(1 925)
+55%
|
(4 285)
-123%
|
172
N/A
|
175
+2%
|
(105)
N/A
|
(1 834)
-1 647%
|
(1 624)
+11%
|
(1 497)
+8%
|
(224)
+85%
|
(164)
+27%
|
481
N/A
|
1 158
+141%
|
(12 700)
N/A
|
(13 420)
-6%
|
(9 903)
+26%
|
(25 081)
-153%
|
(23 100)
+8%
|
(22 199)
+4%
|
(32 189)
-45%
|
(1 749)
+95%
|
11 549
N/A
|
17 728
+54%
|
23 406
+32%
|
1 929
-92%
|
0
N/A
|
3 699
N/A
|
(7 586)
N/A
|
999
N/A
|
0
N/A
|
1 732
N/A
|
1 049
-39%
|
1 036
-1%
|
1 136
+10%
|
232
-80%
|
322
+39%
|
324
+1%
|
524
+62%
|
627
+20%
|
(857)
N/A
|
(774)
+10%
|
3 144
N/A
|
280
-91%
|
3 020
+977%
|
3 030
+0%
|
(1 139)
N/A
|
1 965
N/A
|
733
-63%
|
672
-8%
|
721
+7%
|
1 634
+127%
|
34 802
+2 030%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
20 325
|
19 844
|
19 844
|
19 747
|
(578)
|
0
|
(97)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
(14 750)
|
(57 587)
|
(13 399)
|
(3 036)
|
(25 683)
|
26 451
|
(159)
|
(2 095)
|
2 804
|
(6 585)
|
(6 490)
|
(7 100)
|
(7 701)
|
(11 645)
|
(17 326)
|
(8 790)
|
(8 934)
|
(7 042)
|
(11 319)
|
(19 050)
|
(42 105)
|
(20 483)
|
(15 795)
|
(17 544)
|
10 507
|
3 104
|
(6 165)
|
(3 716)
|
(5 630)
|
(9 486)
|
6 891
|
(4 900)
|
1 185
|
7 038
|
(6 323)
|
14 813
|
25 320
|
(602)
|
(10 349)
|
(9 919)
|
10
|
0
|
18 540
|
(4 000)
|
3 240
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
7
|
0
|
84
|
0
|
0
|
4 934
|
(84)
|
2 027
|
1
|
(4 934)
|
0
|
(2 027)
|
(1)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 752)
|
0
|
(4 752)
|
(10 551)
|
(8 911)
|
(13 838)
|
(8 911)
|
(12 023)
|
(8 736)
|
0
|
0
|
0
|
(8 911)
|
(8 911)
|
0
|
(17 821)
|
(8 911)
|
(17 822)
|
0
|
(17 822)
|
(8 911)
|
(16 039)
|
(16 077)
|
(8 911)
|
(7 166)
|
(8 948)
|
(8 911)
|
(7 166)
|
(8 911)
|
(7 129)
|
(7 166)
|
(7 129)
|
(7 129)
|
(4 752)
|
(4 715)
|
(4 752)
|
(4 662)
|
91
|
(2 286)
|
(2 286)
|
(2 376)
|
|
| Other |
(6 612)
|
(6 612)
|
(3 422)
|
(4 964)
|
(3 013)
|
0
|
(3 056)
|
(44)
|
(3 014)
|
(3 014)
|
(2 971)
|
(2 970)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1 036)
N/A
|
(44 353)
-4 181%
|
3 025
N/A
|
11 747
+288%
|
(29 274)
N/A
|
23 383
N/A
|
(3 270)
N/A
|
(2 139)
+35%
|
(168)
+92%
|
(9 600)
-5 614%
|
(9 462)
+1%
|
(10 070)
-6%
|
(7 700)
+24%
|
(11 644)
-51%
|
(17 325)
-49%
|
(8 790)
+49%
|
(8 934)
-2%
|
(7 042)
+21%
|
(11 319)
-61%
|
(19 050)
-68%
|
(42 105)
-121%
|
(20 483)
+51%
|
(15 795)
+23%
|
(17 544)
-11%
|
10 507
N/A
|
3 104
-70%
|
(6 165)
N/A
|
(8 468)
-37%
|
(5 630)
+34%
|
(14 238)
-153%
|
(3 660)
+74%
|
(13 811)
-277%
|
(12 653)
+8%
|
(1 873)
+85%
|
(18 346)
-880%
|
6 077
N/A
|
25 320
+317%
|
(602)
N/A
|
(10 349)
-1 619%
|
(18 830)
-82%
|
(8 901)
+53%
|
0
N/A
|
719
N/A
|
(12 911)
N/A
|
(14 582)
-13%
|
0
N/A
|
(17 822)
N/A
|
(8 911)
+50%
|
(16 046)
-80%
|
(16 077)
0%
|
(8 918)
+45%
|
(7 166)
+20%
|
(8 941)
-25%
|
(8 911)
+0%
|
(7 159)
+20%
|
(8 911)
-24%
|
(7 045)
+21%
|
(7 166)
-2%
|
(7 129)
+1%
|
(2 195)
+69%
|
(4 836)
-120%
|
(2 688)
+44%
|
(4 752)
-77%
|
(9 596)
-102%
|
91
N/A
|
(4 313)
N/A
|
(2 286)
+47%
|
(2 376)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
336
|
336
|
0
|
0
|
(87)
|
11
|
0
|
372
|
293
|
309
|
195
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
33
|
21
|
10
|
18
|
61
|
24
|
62
|
38
|
(26)
|
(86)
|
(95)
|
(182)
|
97
|
108
|
116
|
24
|
25
|
45
|
13
|
5
|
0
|
(10)
|
8
|
(6)
|
0
|
(53)
|
(4)
|
(38)
|
(49)
|
(60)
|
(11)
|
(13)
|
16
|
86
|
0
|
(8)
|
(12)
|
(11)
|
2
|
25
|
10
|
(37)
|
59
|
44
|
59
|
103
|
30
|
|
| Net Change in Cash |
24 358
N/A
|
(990)
N/A
|
(1 702)
-72%
|
(3 636)
-114%
|
(26 641)
-633%
|
4 853
N/A
|
12 112
+150%
|
9 918
-18%
|
1 558
-84%
|
(1 872)
N/A
|
(8 584)
-359%
|
(7 536)
+12%
|
3 287
N/A
|
(428)
N/A
|
(893)
-109%
|
1 738
N/A
|
(4 776)
N/A
|
(4)
+100%
|
(356)
-8 800%
|
960
N/A
|
517
-46%
|
3 427
+563%
|
8 838
+158%
|
11 733
+33%
|
19 987
+70%
|
23 383
+17%
|
(6 568)
N/A
|
5 393
N/A
|
(5 831)
N/A
|
24 419
N/A
|
21 565
-12%
|
12 366
-43%
|
4 598
-63%
|
(23 485)
N/A
|
(28 231)
-20%
|
(32 512)
-15%
|
(66)
+100%
|
3 470
N/A
|
22 918
+560%
|
4 996
-78%
|
(632)
N/A
|
0
N/A
|
(28 874)
N/A
|
(1 316)
+95%
|
(24 194)
-1 738%
|
0
N/A
|
(19 940)
N/A
|
(6 277)
+69%
|
(12 403)
-98%
|
(4 063)
+67%
|
4 717
N/A
|
27 039
+473%
|
15 810
-42%
|
11 201
-29%
|
5 709
-49%
|
(14 439)
N/A
|
(5 166)
+64%
|
(6 006)
-16%
|
(4 629)
+23%
|
7 191
N/A
|
(14)
N/A
|
(3 668)
-26 514%
|
187
N/A
|
(10 045)
N/A
|
6 016
N/A
|
5 569
-7%
|
23 979
+331%
|
75 436
+215%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
22 975
N/A
|
43 106
+88%
|
(2 397)
N/A
|
(14 232)
-494%
|
6 950
N/A
|
(16 669)
N/A
|
11 336
N/A
|
12 521
+10%
|
1 128
-91%
|
5 102
+352%
|
1 351
-74%
|
596
-56%
|
9 936
+1 567%
|
12 264
+23%
|
15 477
+26%
|
10 317
-33%
|
3 948
-62%
|
6 742
+71%
|
10 832
+61%
|
19 838
+83%
|
42 447
+114%
|
23 742
-44%
|
24 265
+2%
|
28 609
+18%
|
10 959
-62%
|
18 799
+72%
|
(523)
N/A
|
13 058
N/A
|
(115)
N/A
|
45 066
N/A
|
31 348
-30%
|
27 192
-13%
|
22 826
-16%
|
(12 240)
N/A
|
12 206
N/A
|
(13 485)
N/A
|
(23 661)
-75%
|
(8 568)
+64%
|
20 758
N/A
|
(1 298)
N/A
|
6 334
N/A
|
(15 978)
N/A
|
(48 621)
-204%
|
10 650
N/A
|
(10 605)
N/A
|
0
N/A
|
(3 797)
N/A
|
1 588
N/A
|
2 645
+67%
|
10 927
+313%
|
13 464
+23%
|
33 895
+152%
|
24 440
-28%
|
19 572
-20%
|
12 155
-38%
|
(6 250)
N/A
|
2 661
N/A
|
(1 972)
N/A
|
2 230
N/A
|
4 226
+90%
|
1 767
-58%
|
149
-92%
|
3 012
+1 923%
|
(1 242)
N/A
|
5 210
N/A
|
9 101
+75%
|
24 528
+170%
|
42 980
+75%
|
|