Viet Thanh Plastic Trading and Manufacturing JSC
VN:VTZ
Cash Flow Statement
Cash Flow Statement
Viet Thanh Plastic Trading and Manufacturing JSC
| Jun-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
51 950
|
7 411
|
10 714
|
37 636
|
76 403
|
76 861
|
94 659
|
82 095
|
71 863
|
|
| Depreciation & Amortization |
45 366
|
273
|
387
|
8 280
|
31 463
|
31 917
|
31 695
|
33 608
|
36 393
|
|
| Other Non-Cash Items |
70 355
|
(4 522)
|
(3 054)
|
10 836
|
64 803
|
69 880
|
71 111
|
81 176
|
77 954
|
|
| Cash Taxes Paid |
6 173
|
0
|
4 660
|
9 006
|
9 165
|
9 719
|
11 335
|
18 787
|
18 628
|
|
| Cash Interest Paid |
75 264
|
(3 899)
|
(1 276)
|
19 407
|
75 237
|
86 629
|
97 670
|
112 740
|
126 454
|
|
| Change in Working Capital |
(398 393)
|
129 563
|
133 439
|
(66 817)
|
(505 527)
|
(560 966)
|
(658 033)
|
(857 162)
|
(511 283)
|
|
| Cash from Operating Activities |
(230 722)
N/A
|
132 725
N/A
|
141 486
+7%
|
(10 065)
N/A
|
(332 859)
-3 207%
|
(382 307)
-15%
|
(460 568)
-20%
|
(660 283)
-43%
|
(325 072)
+51%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(60 279)
|
1 681
|
4 117
|
365
|
(28 500)
|
(37 018)
|
(63 632)
|
(66 709)
|
(74 959)
|
|
| Other Items |
40 474
|
(189 762)
|
(265 371)
|
(329 811)
|
(329 656)
|
(268 308)
|
(288 262)
|
(349 181)
|
(515 451)
|
|
| Cash from Investing Activities |
(19 805)
N/A
|
(188 082)
-850%
|
(261 253)
-39%
|
(329 445)
-26%
|
(358 157)
-9%
|
(305 326)
+15%
|
(351 893)
-15%
|
(415 890)
-18%
|
(590 411)
-42%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
200 300
|
0
|
0
|
0
|
280 000
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
293 391
|
71 625
|
69 674
|
290 908
|
653 070
|
712 566
|
841 807
|
765 665
|
689 638
|
|
| Cash from Financing Activities |
493 691
N/A
|
71 625
-85%
|
(130 326)
N/A
|
90 908
N/A
|
933 070
+926%
|
992 566
+6%
|
1 121 807
+13%
|
1 045 665
-7%
|
689 638
-34%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
1
|
(1)
|
2
|
0
|
1
|
3
|
0
|
|
| Net Change in Cash |
243 164
N/A
|
16 268
-93%
|
(250 092)
N/A
|
(248 603)
+1%
|
242 057
N/A
|
304 932
+26%
|
309 348
+1%
|
(30 505)
N/A
|
(225 845)
-640%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(291 000)
N/A
|
134 406
N/A
|
145 604
+8%
|
(9 700)
N/A
|
(361 359)
-3 625%
|
(419 325)
-16%
|
(524 199)
-25%
|
(726 992)
-39%
|
(400 032)
+45%
|
|