HOSE:PHC 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 2012	FY 2011	FY 2010
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010
Net Income	5,560	4,873	8,974	2,188	12,172	25,947
Depreciation & Amortization	20,755	21,158	21,938	-	-	-
Other Amortization	215.57	176	-	-	-	-
Loss (Gain) From Sale of Assets	-41,502	-41,595	-6,356	-	-	-
Other Operating Activities	1,455	3,286	-1,523	-55,169	-24,737	-90,252
Change in Accounts Receivable	-54,985	-43,215	-273,052	-	-	-
Change in Inventory	-36,549	13,013	-3,839	-	-	-
Change in Accounts Payable	107,918	72,531	110,688	-	-	-
Change in Other Net Operating Assets	11,272	7,573	1,477	-	-	-
Operating Cash Flow	14,141	37,800	-141,693	-52,981	-12,565	-64,305
Capital Expenditures	-28,542	-26,538	-12,821	-26.34	-5,687	-163,781
Sale of Property, Plant & Equipment	1,314	1,314	3,608	3,267	-	-
Investment in Securities	-1,217	-1,217	-38,700	-19.09	-26,500	-
Other Investing Activities	5,795	6,450	3,609	3,170	1,205	2,248
Investing Cash Flow	-30,900	50,009	-102,704	5,779	-19,502	-66,288
Long-Term Debt Issued	-	1,556,501	1,678,017	413,674	380,189	338,828
Long-Term Debt Repaid	-	-1,559,424	-1,327,709	-364,762	-379,606	-292,777
Net Debt Issued (Repaid)	29,095	-2,924	350,308	48,912	582.89	46,051
Issuance of Common Stock	16,000	16,000	-	-	1,605	96,947
Repurchase of Common Stock	-	-	-	-	-1,047	-1,554
Common Dividends Paid	-25,243	-25,257	-2.79	-717.22	-8,968	-5,344
Financing Cash Flow	19,852	-12,180	350,305	48,195	-7,827	136,100
Net Cash Flow	3,093	75,629	105,909	992.47	-39,894	5,507
Free Cash Flow	-14,401	11,263	-154,513	-53,007	-18,252	-228,087
Free Cash Flow Margin	-0.91%	0.72%	-8.53%	-8.19%	-2.42%	-27.04%
Free Cash Flow Per Share	-282.82	222.22	-3048.68	-3677.64	-1255.45	-15723.90
Cash Interest Paid	40,973	43,446	68,723	27,392	27,853	14,021
Cash Income Tax Paid	8,842	7,771	2,536	1,259	1,372	4,534
Levered Free Cash Flow	-	-5,087	-	-60,039	-7,965	-
Unlevered Free Cash Flow	-	22,066	-	-44,557	3,337	-
Change in Net Working Capital	-	-13,444	-	56,708	10,252	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.