Tien Thanh Service And Trading JSC
VN:TTH
Cash Flow Statement
Cash Flow Statement
Tien Thanh Service And Trading JSC
| 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 | |||||||||||||||||||||||||||||||||||
| Net Income |
10 633
|
17 314
|
28 489
|
30 784
|
32 775
|
50 502
|
63 428
|
66 390
|
57 886
|
48 740
|
37 317
|
31 035
|
24 793
|
6 790
|
(13 145)
|
(16 029)
|
(6 758)
|
(8 294)
|
723
|
3 438
|
(4 647)
|
1 689
|
(1 657)
|
(338)
|
589
|
3 347
|
17 719
|
22 060
|
(2 939)
|
13 103
|
3 560
|
(1 160)
|
24 908
|
2 234
|
|
| Depreciation & Amortization |
688
|
1 964
|
1 898
|
2 250
|
2 454
|
1 800
|
2 486
|
2 482
|
2 491
|
2 520
|
2 552
|
2 586
|
2 607
|
2 607
|
2 607
|
2 607
|
2 607
|
12 736
|
2 603
|
2 390
|
1 898
|
(8 746)
|
797
|
425
|
288
|
151
|
90
|
23
|
0
|
0
|
629
|
786
|
943
|
1 101
|
|
| Other Non-Cash Items |
(324)
|
(93)
|
479
|
1 030
|
1 688
|
2 096
|
5 342
|
5 279
|
5 115
|
5 958
|
6 373
|
5 332
|
6 910
|
6 965
|
8 708
|
10 303
|
5 666
|
5 403
|
3 651
|
2 857
|
3 129
|
1 500
|
55
|
(1 968)
|
3 965
|
2 817
|
(4 843)
|
(2 686)
|
14 258
|
(28 055)
|
20 520
|
20 905
|
7 516
|
36 055
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 522
|
1 891
|
1 522
|
2 007
|
2 007
|
282
|
2 007
|
143
|
4 477
|
2 346
|
4 477
|
2 450
|
(2 371)
|
1 238
|
(2 371)
|
|
| Cash Interest Paid |
306
|
0
|
748
|
1 599
|
2 002
|
2 641
|
2 500
|
2 439
|
2 728
|
3 573
|
4 610
|
5 666
|
6 402
|
6 448
|
6 235
|
5 878
|
5 763
|
5 363
|
5 367
|
4 875
|
3 487
|
2 207
|
935
|
120
|
15
|
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
54 937
|
65 073
|
(66 157)
|
(71 732)
|
(112 345)
|
(126 068)
|
(66 295)
|
(99 621)
|
(14 948)
|
(58 361)
|
(21 662)
|
(25 190)
|
(84 344)
|
(11 929)
|
(14 324)
|
5 495
|
60 008
|
100 757
|
16 923
|
35 117
|
(12 721)
|
(52 394)
|
21 659
|
15 538
|
(32 569)
|
(11 212)
|
(109 631)
|
(119 678)
|
(108 315)
|
(66 408)
|
(7 646)
|
312
|
19 745
|
(27 676)
|
|
| Cash from Operating Activities |
46 037
N/A
|
84 258
+83%
|
(35 291)
N/A
|
(37 668)
-7%
|
(75 426)
-100%
|
(71 669)
+5%
|
4 961
N/A
|
(25 470)
N/A
|
50 542
N/A
|
(1 144)
N/A
|
24 579
N/A
|
13 763
-44%
|
(50 034)
N/A
|
4 433
N/A
|
(16 153)
N/A
|
2 376
N/A
|
61 524
+2 490%
|
110 603
+80%
|
23 900
-78%
|
43 802
+83%
|
(12 341)
N/A
|
(57 951)
-370%
|
20 854
N/A
|
13 657
-35%
|
(27 727)
N/A
|
(4 897)
+82%
|
(91 616)
-1 771%
|
(95 232)
-4%
|
(86 575)
+9%
|
(76 312)
+12%
|
(909)
+99%
|
2 872
N/A
|
19 768
+588%
|
(6 258)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 257)
|
(36 473)
|
(36 686)
|
0
|
(31 429)
|
(213)
|
0
|
0
|
(31 697)
|
(31 697)
|
(31 697)
|
0
|
0
|
0
|
0
|
0
|
(65 600)
|
(66 998)
|
0
|
0
|
(1 398)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23 900)
|
0
|
0
|
0
|
|
| Other Items |
607
|
(40 195)
|
(55 514)
|
(55 514)
|
(55 743)
|
(55 743)
|
21 014
|
20 916
|
8 099
|
8 000
|
(15 180)
|
(12 983)
|
(548)
|
(449)
|
2 111
|
13
|
13
|
9
|
11
|
28 080
|
30 088
|
1 375
|
18 938
|
(7 475)
|
8 915
|
18 354
|
76 183
|
87 738
|
87 468
|
75 404
|
31 342
|
18 130
|
1
|
31 858
|
|
| Cash from Investing Activities |
(4 650)
N/A
|
(76 668)
-1 549%
|
(92 200)
-20%
|
(86 943)
+6%
|
(87 172)
0%
|
(55 956)
+36%
|
21 014
N/A
|
20 916
0%
|
(23 597)
N/A
|
(23 696)
0%
|
(46 877)
-98%
|
(44 680)
+5%
|
(548)
+99%
|
(449)
+18%
|
2 111
N/A
|
13
-99%
|
(65 588)
N/A
|
(66 989)
-2%
|
11
N/A
|
28 080
+245 799%
|
95 689
+241%
|
68 373
-29%
|
18 938
-72%
|
(7 475)
N/A
|
8 915
N/A
|
18 354
+106%
|
76 183
+315%
|
87 738
+15%
|
87 468
0%
|
75 404
-14%
|
7 442
-90%
|
(5 770)
N/A
|
(23 899)
-314%
|
7 958
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
130 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
19 820
|
30 320
|
24 620
|
24 620
|
29 709
|
19 215
|
(81)
|
(110)
|
22 044
|
39 216
|
46 206
|
40 331
|
17 280
|
(1 214)
|
(10 984)
|
(6 044)
|
(5 766)
|
(5 958)
|
1 322
|
(42 410)
|
(61 333)
|
(53 148)
|
(66 462)
|
(21 767)
|
(2 134)
|
(8 810)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
(13 000)
|
0
|
(13 000)
|
(13 000)
|
0
|
0
|
(11 387)
|
(12 010)
|
(12 033)
|
0
|
(646)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
10 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
30 320
N/A
|
30 320
N/A
|
141 620
+367%
|
141 620
N/A
|
136 209
-4%
|
136 215
+0%
|
(81)
N/A
|
(110)
-35%
|
10 657
N/A
|
27 206
+155%
|
34 173
+26%
|
28 298
-17%
|
16 635
-41%
|
(1 237)
N/A
|
(10 984)
-788%
|
(6 044)
+45%
|
(5 766)
+5%
|
(5 958)
-3%
|
1 322
N/A
|
(42 410)
N/A
|
(61 333)
-45%
|
(53 148)
+13%
|
(66 462)
-25%
|
(21 767)
+67%
|
(2 134)
+90%
|
(8 810)
-313%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
19
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
71 726
N/A
|
37 910
-47%
|
14 170
-63%
|
17 009
+20%
|
(26 389)
N/A
|
8 590
N/A
|
25 894
+201%
|
(4 664)
N/A
|
37 601
N/A
|
2 366
-94%
|
11 875
+402%
|
(2 619)
N/A
|
(33 947)
-1 196%
|
2 747
N/A
|
(25 027)
N/A
|
(3 655)
+85%
|
(9 830)
-169%
|
37 656
N/A
|
25 233
-33%
|
29 472
+17%
|
22 015
-25%
|
(42 727)
N/A
|
(26 671)
+38%
|
(15 585)
+42%
|
(20 946)
-34%
|
4 647
N/A
|
(15 433)
N/A
|
(7 494)
+51%
|
893
N/A
|
(908)
N/A
|
6 533
N/A
|
(2 898)
N/A
|
(4 132)
-43%
|
1 700
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
40 780
N/A
|
47 785
+17%
|
(71 976)
N/A
|
(37 668)
+48%
|
(106 855)
-184%
|
(71 882)
+33%
|
4 961
N/A
|
(25 470)
N/A
|
18 845
N/A
|
(32 840)
N/A
|
(7 117)
+78%
|
13 763
N/A
|
(50 034)
N/A
|
4 433
N/A
|
(16 153)
N/A
|
2 376
N/A
|
(4 077)
N/A
|
43 605
N/A
|
23 900
-45%
|
43 802
+83%
|
(13 738)
N/A
|
(57 951)
-322%
|
20 854
N/A
|
13 657
-35%
|
(27 727)
N/A
|
(4 897)
+82%
|
(91 616)
-1 771%
|
(95 232)
-4%
|
(86 575)
+9%
|
(76 312)
+12%
|
(24 810)
+67%
|
2 872
N/A
|
19 768
+588%
|
(6 258)
N/A
|
|