Nafoods Group JSC (HOSE:NAF)
Vietnam
· Delayed Price · Currency is VND 21,300
-150 (-0.70%)
At close: May 12, 2025
Nafoods Group JSC Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 115,485 | 116,183 | 109,731 | 79,713 | 77,492 | 61,190 | Upgrade
|
| Depreciation & Amortization | 93,689 | 93,015 | 61,450 | 29,206 | 26,844 | 22,941 | Upgrade
|
| Other Amortization | 3,549 | 2,839 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -18,417 | -15,658 | -11,957 | -1,641 | -6,097 | - | Upgrade
|
| Other Operating Activities | -81,700 | -47,288 | 83,789 | 12,835 | 6,769 | 6,034 | Upgrade
|
| Change in Accounts Receivable | -81,336 | -18,605 | 125,955 | -29,714 | -30,521 | -139,179 | Upgrade
|
| Change in Inventory | 86,133 | 60,610 | -49,310 | -16,866 | 33,378 | -30,201 | Upgrade
|
| Change in Accounts Payable | -44,263 | -68,520 | -181,842 | -63,270 | 1,122 | 126,793 | Upgrade
|
| Change in Other Net Operating Assets | -20,310 | -14,204 | -12,814 | -8,005 | -1,096 | -8,474 | Upgrade
|
| Operating Cash Flow | 52,828 | 108,371 | 125,000 | 2,257 | 107,891 | 39,102 | Upgrade
|
| Operating Cash Flow Growth | -65.65% | -13.30% | 5437.27% | -97.91% | 175.92% | - | Upgrade
|
| Capital Expenditures | -108,887 | -95,491 | -151,851 | -84,269 | -103,948 | -26,243 | Upgrade
|
| Sale of Property, Plant & Equipment | 23,064 | 23,064 | 5,766 | 17,414 | 906.5 | 290.91 | Upgrade
|
| Investment in Securities | 6 | - | -28,104 | - | 24,291 | - | Upgrade
|
| Other Investing Activities | 11,643 | 10,129 | 10,059 | 4,454 | 4,725 | 4,725 | Upgrade
|
| Investing Cash Flow | -45,390 | -68,628 | -259,130 | -60,143 | -140,203 | -85,389 | Upgrade
|
| Long-Term Debt Issued | - | 2,444,176 | 1,823,278 | 1,412,924 | 1,234,334 | 1,234,230 | Upgrade
|
| Long-Term Debt Repaid | - | -2,405,792 | -1,667,330 | -1,339,419 | -1,193,725 | -1,173,440 | Upgrade
|
| Net Debt Issued (Repaid) | 121,387 | 38,384 | 155,948 | 73,505 | 40,610 | 60,791 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 29,963 | 11,866 | Upgrade
|
| Repurchase of Common Stock | -148,940 | -72,760 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -13,415 | -13,415 | -13,415 | -13,415 | -13,415 | -13,415 | Upgrade
|
| Financing Cash Flow | -40,968 | -47,791 | 142,533 | 60,090 | 57,158 | 59,242 | Upgrade
|
| Foreign Exchange Rate Adjustments | -21.61 | -21.61 | 31.15 | 98.23 | -0.68 | -0.38 | Upgrade
|
| Net Cash Flow | -33,551 | -8,069 | 8,434 | 2,302 | 24,845 | 12,955 | Upgrade
|
| Free Cash Flow | -56,059 | 12,880 | -26,851 | -82,012 | 3,943 | 12,859 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -69.34% | - | Upgrade
|
| Free Cash Flow Margin | -3.80% | 0.90% | -1.55% | -4.64% | 0.24% | 1.07% | Upgrade
|
| Free Cash Flow Per Share | -1018.89 | 231.57 | -482.75 | -1475.10 | 74.58 | 200.50 | Upgrade
|
| Cash Interest Paid | 54,718 | 50,247 | 45,007 | 27,376 | 32,480 | 42,490 | Upgrade
|
| Cash Income Tax Paid | 19,815 | 12,290 | 10,684 | 2,510 | 5,489 | 342.81 | Upgrade
|
| Levered Free Cash Flow | -133,361 | 8,756 | 273,608 | -177,686 | -65,859 | 27,762 | Upgrade
|
| Unlevered Free Cash Flow | -98,910 | 41,231 | 302,164 | -160,559 | -45,814 | 53,716 | Upgrade
|
| Change in Net Working Capital | 189,086 | 59,836 | -289,836 | 180,168 | 36,752 | 12,565 | Upgrade
|
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.