Vina2 Investment and Construction JSC
VN:VC2
Cash Flow Statement
Cash Flow Statement
Vina2 Investment and Construction JSC
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 531
|
28 313
|
32 720
|
37 243
|
16 196
|
27 667
|
32 385
|
34 363
|
23 395
|
11 649
|
2 226
|
(6 436)
|
20 963
|
21 166
|
24 013
|
41 102
|
30 582
|
45 997
|
48 223
|
45 768
|
57 651
|
49 820
|
56 228
|
46 533
|
35 794
|
28 497
|
27 135
|
48 557
|
41 783
|
44 109
|
47 135
|
26 547
|
38 019
|
37 778
|
37 260
|
46 947
|
75 235
|
82 298
|
78 950
|
85 211
|
42 986
|
35 659
|
33 235
|
16 215
|
16 400
|
15 972
|
19 885
|
47 123
|
62 669
|
65 281
|
60 541
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 433
|
14 196
|
17 101
|
18 163
|
11 221
|
11 028
|
10 639
|
11 956
|
9 685
|
9 118
|
8 648
|
7 252
|
7 890
|
7 642
|
7 306
|
7 486
|
5 667
|
4 909
|
4 173
|
4 201
|
5 099
|
5 687
|
6 177
|
6 759
|
6 360
|
6 189
|
6 010
|
6 161
|
6 748
|
7 746
|
9 142
|
12 501
|
11 416
|
11 814
|
12 041
|
9 602
|
11 523
|
11 905
|
11 691
|
11 779
|
11 630
|
11 249
|
11 366
|
11 823
|
11 251
|
10 685
|
11 491
|
11 140
|
10 940
|
10 663
|
10 619
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 587
|
32 245
|
38 805
|
46 528
|
14 776
|
15 751
|
12 134
|
6 883
|
11 731
|
15 474
|
8 435
|
7 384
|
8 283
|
1 760
|
7 494
|
26 185
|
(9 156)
|
(8 529)
|
(5 809)
|
(19 843)
|
39 823
|
43 841
|
48 531
|
44 044
|
44 284
|
39 748
|
40 499
|
46 975
|
35 405
|
41 684
|
43 928
|
44 034
|
35 761
|
17 787
|
12 306
|
10 096
|
16 284
|
(7 282)
|
37 971
|
31 174
|
22 815
|
54 207
|
22 649
|
37 994
|
68 083
|
75 081
|
49 431
|
48 469
|
53 123
|
25 769
|
76 264
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 154
|
1 154
|
1 154
|
1 154
|
0
|
0
|
2 286
|
0
|
2 344
|
0
|
2 344
|
0
|
24 060
|
26 648
|
26 648
|
33 331
|
12 036
|
16 120
|
20 629
|
63 239
|
20 803
|
19 120
|
15 023
|
(33 020)
|
9 460
|
15 708
|
27 787
|
14 668
|
12 290
|
10 536
|
7 495
|
3 844
|
19 610
|
18 698
|
18 543
|
32 799
|
16 834
|
13 412
|
24 642
|
7 788
|
12 349
|
16 324
|
4 934
|
12 266
|
9 972
|
11 441
|
18 824
|
41 103
|
6 972
|
11 533
|
7 131
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30 422
|
35 074
|
41 321
|
44 992
|
18 182
|
17 039
|
12 149
|
9 859
|
8 502
|
9 745
|
11 186
|
10 897
|
10 145
|
7 970
|
22 759
|
10 581
|
46 543
|
50 002
|
78 678
|
56 168
|
63 461
|
70 631
|
36 871
|
83 229
|
54 393
|
41 737
|
35 764
|
48 273
|
42 890
|
42 390
|
37 879
|
38 863
|
37 411
|
37 461
|
35 443
|
36 361
|
33 601
|
34 261
|
34 776
|
41 384
|
48 445
|
53 463
|
53 048
|
44 284
|
54 425
|
49 348
|
52 203
|
27 226
|
70 037
|
73 474
|
75 484
|
|
| Change in Working Capital |
(41 224)
|
(46 558)
|
(3 345)
|
44 006
|
(14 214)
|
(2 564)
|
(200 825)
|
(252 711)
|
(215 596)
|
(317 929)
|
(49 639)
|
(249 711)
|
(169 848)
|
(82 606)
|
(114 916)
|
(35 324)
|
22 734
|
(15 627)
|
6 000
|
27 612
|
(10 210)
|
(6 750)
|
47 806
|
(42 838)
|
(28 574)
|
(3 369)
|
(44 190)
|
49 400
|
141 854
|
84 081
|
(35 972)
|
(151 154)
|
(355 310)
|
(269 328)
|
(276 139)
|
(299 052)
|
(226 013)
|
(213 567)
|
(116 872)
|
(52 022)
|
14 042
|
(17 702)
|
(51 353)
|
(50 317)
|
(104 220)
|
(104 128)
|
(49 764)
|
29 822
|
193 526
|
113 704
|
(162 547)
|
(172 584)
|
(545 110)
|
(533 981)
|
(351 883)
|
(814 521)
|
(329 129)
|
(196 202)
|
(342 303)
|
(100 146)
|
(68 618)
|
(304 666)
|
188 108
|
293 597
|
(171 710)
|
|
| Cash from Operating Activities |
(41 224)
N/A
|
(46 558)
-13%
|
(3 345)
+93%
|
44 006
N/A
|
(14 214)
N/A
|
(2 564)
+82%
|
(200 825)
-7 732%
|
(252 711)
-26%
|
(215 596)
+15%
|
(317 929)
-47%
|
(49 639)
+84%
|
(180 121)
-263%
|
(100 258)
+44%
|
(13 016)
+87%
|
(48 365)
-272%
|
39 430
N/A
|
111 359
+182%
|
86 307
-22%
|
48 194
-44%
|
82 059
+70%
|
44 950
-45%
|
46 453
+3%
|
92 618
+99%
|
(6 596)
N/A
|
(9 265)
-40%
|
4 831
N/A
|
(7 054)
N/A
|
79 967
N/A
|
180 668
+126%
|
158 854
-12%
|
(8 880)
N/A
|
(108 778)
-1 125%
|
(308 723)
-184%
|
(239 201)
+23%
|
(173 566)
+27%
|
(199 704)
-15%
|
(115 078)
+42%
|
(116 232)
-1%
|
(30 435)
+74%
|
22 413
N/A
|
87 687
+291%
|
83 990
-4%
|
32 583
-61%
|
43 222
+33%
|
(4 015)
N/A
|
(21 046)
-424%
|
35 432
N/A
|
97 201
+174%
|
255 133
+162%
|
180 349
-29%
|
(59 505)
N/A
|
(85 663)
-44%
|
(416 499)
-386%
|
(405 818)
+3%
|
(274 452)
+32%
|
(713 405)
-160%
|
(261 879)
+63%
|
(130 171)
+50%
|
(240 855)
-85%
|
7 306
N/A
|
40 584
+455%
|
(192 220)
N/A
|
326 526
N/A
|
406 997
+25%
|
(31 232)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(22 392)
|
(37 653)
|
(80 407)
|
(81 301)
|
(71 138)
|
(81 981)
|
(27 308)
|
(53 550)
|
(34 226)
|
(5 436)
|
(19 769)
|
6 796
|
(17 046)
|
(23 711)
|
(21 838)
|
(21 320)
|
(15 037)
|
0
|
(172)
|
(346)
|
(484)
|
(763)
|
(947)
|
(880)
|
(675)
|
(356)
|
(1 000)
|
(1 011)
|
(8 022)
|
(8 179)
|
(4 884)
|
(5 466)
|
(7 553)
|
(8 931)
|
(15 476)
|
(15 637)
|
(6 539)
|
(5 122)
|
(1 210)
|
(503)
|
(5 833)
|
(5 755)
|
(5 963)
|
0
|
(870)
|
(600)
|
(416)
|
0
|
(159)
|
(429)
|
(3 593)
|
0
|
(5 594)
|
(9 815)
|
(368)
|
0
|
1 624
|
5 697
|
(449)
|
0
|
0
|
(330)
|
(7 712)
|
0
|
0
|
|
| Other Items |
(17 297)
|
(16 664)
|
(25 713)
|
(90 635)
|
(14 241)
|
(14 798)
|
799
|
(6 424)
|
11 692
|
13 490
|
12 390
|
96 299
|
14 593
|
13 706
|
14 123
|
12 104
|
8 886
|
19 748
|
24 040
|
36 877
|
33 079
|
24 013
|
(54 747)
|
(62 143)
|
15 764
|
13 007
|
81 298
|
75 623
|
5 060
|
6 729
|
2 009
|
3 906
|
(278)
|
(1 875)
|
29 242
|
27 635
|
29 578
|
38 745
|
13 887
|
14 633
|
11 067
|
(6 349)
|
20 420
|
65 422
|
20 288
|
63 596
|
36 792
|
(8 349)
|
(152 852)
|
(188 337)
|
(388 036)
|
(487 077)
|
(103 813)
|
(145 893)
|
9 658
|
100 445
|
(37 878)
|
(62 947)
|
8 729
|
(22 267)
|
(290 928)
|
(287 609)
|
(284 646)
|
(240 972)
|
1 448
|
|
| Cash from Investing Activities |
(39 689)
N/A
|
(54 317)
-37%
|
(106 120)
-95%
|
(171 936)
-62%
|
(85 379)
+50%
|
(96 779)
-13%
|
(26 509)
+73%
|
(59 974)
-126%
|
(22 534)
+62%
|
8 054
N/A
|
(7 379)
N/A
|
103 096
N/A
|
(2 453)
N/A
|
(10 005)
-308%
|
(7 715)
+23%
|
(9 217)
-19%
|
(6 151)
+33%
|
8 810
N/A
|
23 868
+171%
|
36 651
+54%
|
32 715
-11%
|
23 249
-29%
|
(55 693)
N/A
|
(63 021)
-13%
|
15 090
N/A
|
12 653
-16%
|
80 298
+535%
|
74 611
-7%
|
(2 962)
N/A
|
(1 449)
+51%
|
(2 874)
-98%
|
(1 560)
+46%
|
(7 831)
-402%
|
(10 806)
-38%
|
13 766
N/A
|
11 999
-13%
|
23 040
+92%
|
33 623
+46%
|
12 676
-62%
|
14 131
+11%
|
5 235
-63%
|
(12 103)
N/A
|
14 457
N/A
|
59 544
+312%
|
19 418
-67%
|
62 995
+224%
|
36 376
-42%
|
(8 765)
N/A
|
(153 011)
-1 646%
|
(188 766)
-23%
|
(391 629)
-107%
|
(490 670)
-25%
|
(109 407)
+78%
|
(155 708)
-42%
|
9 290
N/A
|
100 077
+977%
|
(36 254)
N/A
|
(57 251)
-58%
|
8 280
N/A
|
(22 716)
N/A
|
(291 302)
-1 182%
|
(287 939)
+1%
|
(292 359)
-2%
|
(248 685)
+15%
|
(6 264)
+97%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
38 141
|
56 870
|
22 710
|
27 358
|
28 000
|
15 252
|
4 644
|
0
|
4
|
(5 977)
|
3
|
40 003
|
19 011
|
19 011
|
19 012
|
(20 988)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
2 000
|
2 000
|
2 000
|
1 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300 000
|
300 068
|
305 068
|
311 400
|
15 000
|
14 932
|
11 683
|
7 200
|
200 903
|
0
|
199 151
|
213 003
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
26 324
|
16 409
|
67 067
|
164 551
|
77 487
|
112 190
|
278 268
|
306 119
|
294 071
|
332 952
|
62 539
|
22 890
|
17 115
|
(34 844)
|
(41 682)
|
(53 725)
|
(53 584)
|
(54 350)
|
(38 512)
|
(98 187)
|
(91 209)
|
(82 327)
|
14 389
|
78 048
|
(12 392)
|
129
|
(64 899)
|
(70 496)
|
(3 513)
|
21 129
|
89 995
|
203 228
|
260 035
|
185 607
|
131 174
|
94 592
|
81 891
|
63 765
|
(11 125)
|
(52 534)
|
(127 813)
|
(127 772)
|
(81 735)
|
(100 120)
|
(12 665)
|
(37 434)
|
(53 959)
|
(65 796)
|
(58 858)
|
30 778
|
268 426
|
300 372
|
287 627
|
273 904
|
141 652
|
576 008
|
188 337
|
196 842
|
213 834
|
(187 381)
|
254 720
|
243 029
|
(23 647)
|
(144 642)
|
(135 445)
|
|
| Cash Paid for Dividends |
(9 939)
|
(9 939)
|
(1 616)
|
0
|
(13 859)
|
(13 859)
|
(13 859)
|
0
|
(14 156)
|
(13 859)
|
(25 953)
|
(25 953)
|
(15 356)
|
(15 653)
|
(3 559)
|
0
|
(17 797)
|
(17 797)
|
(17 797)
|
0
|
(11 865)
|
(11 865)
|
(11 865)
|
0
|
(5 963)
|
(13 892)
|
(14 159)
|
0
|
(8 198)
|
(14 667)
|
(14 365)
|
0
|
(14 390)
|
(14 902)
|
(14 955)
|
0
|
(14 938)
|
(15 143)
|
(14 984)
|
0
|
8
|
15 121
|
(160)
|
(173)
|
(15 218)
|
(15 216)
|
(15 025)
|
0
|
(18 965)
|
(17 922)
|
(17 965)
|
(17 968)
|
1 031
|
(11)
|
0
|
0
|
3
|
3
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
|
| Cash from Financing Activities |
54 526
N/A
|
63 340
+16%
|
88 161
+39%
|
191 949
+118%
|
91 628
-52%
|
113 584
+24%
|
269 053
+137%
|
292 256
+9%
|
279 919
-4%
|
313 116
+12%
|
36 589
-88%
|
36 940
+1%
|
20 770
-44%
|
(31 487)
N/A
|
(26 230)
+17%
|
(78 273)
-198%
|
(71 382)
+9%
|
(72 148)
-1%
|
(56 309)
+22%
|
(115 984)
-106%
|
(103 073)
+11%
|
(94 192)
+9%
|
2 525
N/A
|
66 184
+2 522%
|
(18 355)
N/A
|
(13 762)
+25%
|
(79 057)
-474%
|
(84 154)
-6%
|
(9 709)
+88%
|
8 463
N/A
|
77 630
+817%
|
190 363
+145%
|
245 644
+29%
|
170 705
-31%
|
116 219
-32%
|
79 637
-31%
|
66 952
-16%
|
48 622
-27%
|
(26 109)
N/A
|
(67 517)
-159%
|
(142 787)
-111%
|
(127 634)
+11%
|
(81 895)
+36%
|
(100 293)
-22%
|
(27 883)
+72%
|
(52 649)
-89%
|
(68 984)
-31%
|
(80 808)
-17%
|
(77 823)
+4%
|
12 855
N/A
|
550 461
+4 182%
|
582 472
+6%
|
593 727
+2%
|
585 292
-1%
|
156 652
-73%
|
590 942
+277%
|
200 024
-66%
|
204 045
+2%
|
414 735
+103%
|
13 520
-97%
|
453 871
+3 257%
|
456 031
+0%
|
(23 648)
N/A
|
(144 642)
-512%
|
(135 446)
+6%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(26 387)
N/A
|
(37 535)
-42%
|
(21 304)
+43%
|
64 019
N/A
|
(7 965)
N/A
|
14 241
N/A
|
41 719
+193%
|
(20 429)
N/A
|
41 789
N/A
|
3 241
-92%
|
(20 429)
N/A
|
(40 085)
-96%
|
(81 941)
-104%
|
(54 508)
+33%
|
(82 310)
-51%
|
(48 060)
+42%
|
33 826
N/A
|
22 969
-32%
|
15 753
-31%
|
2 726
-83%
|
(25 408)
N/A
|
(24 490)
+4%
|
39 449
N/A
|
(3 433)
N/A
|
(12 530)
-265%
|
3 722
N/A
|
(5 814)
N/A
|
70 424
N/A
|
167 997
+139%
|
165 868
-1%
|
65 875
-60%
|
80 025
+21%
|
(70 910)
N/A
|
(79 302)
-12%
|
(43 581)
+45%
|
(108 068)
-148%
|
(25 086)
+77%
|
(33 987)
-35%
|
(43 867)
-29%
|
(30 974)
+29%
|
(49 865)
-61%
|
(55 748)
-12%
|
(34 855)
+37%
|
2 473
N/A
|
(12 480)
N/A
|
(10 700)
+14%
|
2 824
N/A
|
7 628
+170%
|
24 298
+219%
|
4 438
-82%
|
99 327
+2 138%
|
6 139
-94%
|
67 821
+1 005%
|
23 767
-65%
|
(108 510)
N/A
|
(22 386)
+79%
|
(98 110)
-338%
|
16 623
N/A
|
182 161
+996%
|
(1 889)
N/A
|
203 153
N/A
|
(24 128)
N/A
|
10 519
N/A
|
13 670
+30%
|
(172 942)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(63 616)
N/A
|
(84 211)
-32%
|
(83 752)
+1%
|
(37 295)
+55%
|
(85 352)
-129%
|
(84 545)
+1%
|
(228 133)
-170%
|
(306 261)
-34%
|
(249 822)
+18%
|
(323 365)
-29%
|
(69 408)
+79%
|
(173 325)
-150%
|
(117 304)
+32%
|
(36 727)
+69%
|
(70 203)
-91%
|
18 110
N/A
|
96 322
+432%
|
86 307
-10%
|
48 022
-44%
|
81 713
+70%
|
44 466
-46%
|
45 690
+3%
|
91 671
+101%
|
(7 476)
N/A
|
(9 940)
-33%
|
4 475
N/A
|
(8 054)
N/A
|
78 956
N/A
|
172 646
+119%
|
150 675
-13%
|
(13 764)
N/A
|
(114 244)
-730%
|
(316 276)
-177%
|
(248 132)
+22%
|
(189 042)
+24%
|
(215 341)
-14%
|
(121 617)
+44%
|
(121 354)
+0%
|
(31 645)
+74%
|
21 910
N/A
|
81 854
+274%
|
78 235
-4%
|
26 620
-66%
|
43 222
+62%
|
(4 885)
N/A
|
(21 646)
-343%
|
35 016
N/A
|
97 201
+178%
|
254 973
+162%
|
179 920
-29%
|
(63 098)
N/A
|
(85 663)
-36%
|
(422 093)
-393%
|
(415 633)
+2%
|
(274 821)
+34%
|
(713 405)
-160%
|
(260 256)
+64%
|
(124 474)
+52%
|
(241 304)
-94%
|
7 306
N/A
|
40 584
+455%
|
(192 550)
N/A
|
318 813
N/A
|
406 997
+28%
|
(31 232)
N/A
|
|