APG Securities JSC (HOSE:APG)

APG Securities JSC Cash Flow Statement

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2013	FY 2012
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2013	Dec 31, 2012
Net Income	-127,919	-130,486	140,239	-190,223	4,809	467.86
Depreciation & Amortization, Total	1,406	1,477	1,528	1,399	187.89	1,381
Gain (Loss) On Sale of Investments	167,598	161,563	-	196,238	-	-
Change in Accounts Receivable	-	-	-	171.04	-15,726	12,692
Change in Accounts Payable	703,775	376,523	13,104	55,796	-	-
Change in Other Net Operating Assets	-1,752,623	20,665	-135,702	-214,263	39,163	-74.25
Other Operating Activities	2,065	3,048	-89,627	-33,572	-7,607	-15,813
Operating Cash Flow	-1,021,880	304,091	-98,978	-304,253	20,826	-1,346
Capital Expenditures	-2,169	-2,169	-945.32	-819.25	-	-268.63
Cash Acquisitions	-1,031,306	-1,031,306	-153,300	-	-	-
Investment in Securities	-	-	-	-202,950	-	-
Other Investing Activities	-	-	40.03	7,579	-	-
Investing Cash Flow	-1,202,038	-1,202,038	-16,505	-196,191	39,823	26,528
Short-Term Debt Issued	-	-	-	23,950	-	-
Long-Term Debt Issued	-	250,000	-	-	5,799	-
Total Debt Issued	1,653,602	250,000	-	23,950	5,799	-
Short-Term Debt Repaid	-	-	-	-81,550	-	-
Long-Term Debt Repaid	-	-226,890	-12,500	-	-	-841.55
Total Debt Repaid	-226,890	-226,890	-12,500	-81,550	-	-841.55
Net Debt Issued (Repaid)	1,426,712	23,110	-12,500	-57,600	5,799	-841.55
Issuance of Common Stock	770,000	770,000	73,153	731,473	-	-
Financing Cash Flow	2,196,712	793,110	60,653	673,873	5,799	-841.55
Net Cash Flow	-27,206	-104,837	-54,830	173,429	66,448	24,341
Free Cash Flow	-1,024,049	301,923	-99,923	-305,072	20,826	-1,614
Free Cash Flow Margin	-1096.12%	309.58%	-38.49%	-178.16%	176.09%	-21.42%
Free Cash Flow Per Share	-4712.84	1518.10	-579.77	-2367.15	-	-
Cash Interest Paid	4,169	5,499	7,830	-	-	-
Cash Income Tax Paid	2,416	1,989	-	-	-	-

Updated Jan 19, 2024. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.