V

Vietcap Securities JSC
VN:VCI

Watchlist Manager
Vietcap Securities JSC
VN:VCI
Watchlist
Price: 33 000 VND -0.6% Market Closed
Market Cap: 19T VND
Have any thoughts about
Vietcap Securities JSC?
Write Note

Cash Flow Statement

Cash Flow Statement
Vietcap Securities JSC

Rotate your device to view
Cash Flow Statement
Currency: VND
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
Operating Cash Flow
Net Income
238 529
300 960
339 550
245 686
339 975
411 448
465 170
586 820
714 012
802 978
1 072 708
1 123 717
1 074 237
1 011 456
855 666
780 703
764 934
855 007
695 917
835 446
766 149
951 039
1 225 182
1 418 503
1 701 708
1 850 585
2 007 377
1 857 027
1 611 291
1 059 739
619 871
397 016
453 384
570 139
716 889
930 008
985 134
Depreciation & Amortization
7 316
9 770
9 628
9 193
8 656
8 178
7 795
7 709
8 405
9 774
10 830
11 763
12 014
11 578
12 915
14 388
15 757
11 729
11 939
12 252
11 704
10 635
9 392
8 014
7 491
7 497
7 403
7 520
8 431
9 647
10 738
11 079
10 509
9 680
9 162
9 331
10 008
Other Non-Cash Items
41 687
49 454
22 717
77 070
89 520
151 997
202 755
162 686
77 892
39 800
(107 159)
150 849
244 709
279 206
370 781
156 000
133 428
91 851
368 113
264 214
211 764
140 061
(91 322)
(73 915)
24 990
124 638
125 889
369 165
485 266
665 691
656 005
569 710
523 530
471 949
558 887
612 391
660 117
Cash Taxes Paid
51 359
58 227
58 707
65 997
45 961
63 734
79 531
83 100
107 977
112 571
128 693
174 115
206 510
211 317
192 707
169 938
140 426
135 350
155 223
130 846
182 453
160 513
182 423
237 254
224 194
277 955
309 749
337 930
342 478
329 208
250 981
163 719
92 387
78 030
64 320
88 334
143 261
Cash Interest Paid
57 693
94 293
0
113 225
123 062
0
112 329
74 549
88 791
161 316
179 405
213 207
235 803
222 081
187 609
181 522
159 035
150 050
194 543
225 208
237 060
225 296
209 322
184 658
199 886
275 011
318 403
396 498
392 404
453 801
432 810
481 076
506 999
629 850
722 180
721 096
855 554
Change in Working Capital
(441 718)
(388 335)
(971 180)
(279 043)
(26 269)
(657 775)
(639 596)
(1 764 871)
(2 990 419)
(2 831 415)
(3 433 775)
(2 902 785)
(2 239 926)
(518 725)
587 691
25 195
853 544
(1 299 721)
(2 057 491)
70 224
(1 649 719)
(1 673 271)
(2 470 133)
(4 201 891)
(4 852 014)
(5 732 733)
(5 048 834)
(3 164 865)
(2 450 391)
2 006 811
2 099 733
556 161
(1 133 427)
(5 407 322)
(6 046 344)
(5 757 491)
(2 727 212)
Cash from Operating Activities
(154 186)
N/A
(28 150)
+82%
(599 284)
-2 029%
52 906
N/A
411 883
+679%
(86 152)
N/A
36 125
N/A
(1 007 655)
N/A
(2 190 111)
-117%
(1 978 864)
+10%
(2 457 398)
-24%
(1 616 458)
+34%
(908 966)
+44%
783 515
N/A
1 825 673
+133%
973 599
-47%
1 763 667
+81%
(341 134)
N/A
(981 523)
-188%
1 182 137
N/A
(660 102)
N/A
(571 536)
+13%
(1 326 881)
-132%
(2 849 289)
-115%
(3 117 824)
-9%
(3 750 013)
-20%
(2 908 165)
+22%
(931 152)
+68%
(345 402)
+63%
3 741 889
N/A
3 386 347
-10%
1 533 966
-55%
(146 005)
N/A
(4 355 554)
-2 883%
(4 761 407)
-9%
(4 205 761)
+12%
(1 071 953)
+75%
Investing Cash Flow
Capital Expenditures
(2 623)
(7 095)
0
(4 920)
(8 108)
(4 915)
(7 682)
(17 704)
(26 099)
(24 652)
(22 106)
(11 684)
(2 781)
(5 854)
(6 540)
(7 082)
(7 213)
(8 838)
(9 755)
(16 617)
(18 207)
(13 821)
(15 140)
(8 576)
(4 854)
(6 429)
(4 203)
(10 515)
(23 458)
(22 378)
(21 592)
(15 780)
(4 235)
(7 898)
(13 134)
(23 771)
(24 060)
Other Items
29 427
37 409
0
0
0
0
0
3 614
3 614
41 530
0
37 920
37 920
4
7
9
9
9
6
500
500
500
0
0
0
0
0
0
0
685
0
0
0
0
0
0
0
Cash from Investing Activities
26 804
N/A
30 314
+13%
0
N/A
13 797
N/A
(126)
N/A
(4 915)
-3 800%
(7 682)
-56%
(14 091)
-83%
(22 485)
-60%
16 878
N/A
19 424
+15%
26 237
+35%
35 139
+34%
(5 850)
N/A
(6 533)
-12%
(7 073)
-8%
(7 204)
-2%
(8 829)
-23%
(9 749)
-10%
(16 117)
-65%
(17 707)
-10%
(13 321)
+25%
(14 640)
-10%
(8 576)
+41%
(4 854)
+43%
(6 429)
-32%
(4 203)
+35%
(10 515)
-150%
(23 458)
-123%
(21 693)
+8%
(20 907)
+4%
(15 095)
+28%
(3 550)
+76%
(7 898)
-123%
(13 134)
-66%
(23 771)
-81%
(24 060)
-1%
Financing Cash Flow
Net Issuance of Common Stock
0
0
25 000
25 000
45 000
45 000
0
0
740 400
740 340
740 167
740 518
440 116
20 178
19 350
18 999
(404 198)
15 801
16 009
16 009
12 600
12 600
0
26 892
13 500
13 500
0
25 000
25 000
25 000
0
24 001
24 001
24 001
0
52 800
52 800
Net Issuance of Debt
242 488
268 988
349 700
404 000
139 200
558 508
532 658
1 392 993
1 185 582
1 246 702
1 657 196
936 427
655 648
(20 430)
(1 256 954)
(679 110)
(505 280)
212 270
1 615 465
169 510
516 910
831 900
979 325
3 066 295
3 831 490
4 962 300
4 828 940
2 910 865
1 927 130
(1 453 443)
(1 476 043)
(2 103 228)
583 027
2 225 968
2 979 270
6 177 852
1 989 947
Cash Paid for Dividends
(72 930)
(73 127)
0
(78 937)
(78 983)
0
0
(61 815)
(62 195)
(62 216)
0
0
(53)
(119 754)
(233 627)
(347 466)
(347 466)
(227 957)
(114 084)
(245)
(246 440)
(411 641)
0
(742 534)
(496 339)
(730 123)
0
(399 231)
(399 231)
0
(304 570)
(522 120)
(522 120)
(522 120)
0
(1 109)
(177 804)
Other
0
0
0
0
0
(78 818)
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
Cash from Financing Activities
169 558
N/A
195 861
+16%
301 573
+54%
350 063
+16%
105 217
-70%
524 690
+399%
473 840
-10%
1 351 178
+185%
1 863 787
+38%
1 924 826
+3%
2 335 147
+21%
1 676 357
-28%
1 095 711
-35%
(120 007)
N/A
(1 471 232)
-1 126%
(1 007 577)
+32%
(1 256 944)
-25%
113
N/A
1 517 390
+1 338 350%
185 274
-88%
283 070
+53%
432 859
+53%
581 076
+34%
2 350 653
+305%
3 348 651
+42%
4 245 677
+27%
4 112 317
-3%
2 536 634
-38%
1 552 899
-39%
(1 428 443)
N/A
(1 755 613)
-23%
(2 601 347)
-48%
84 908
N/A
1 727 849
+1 935%
2 785 721
+61%
6 229 543
+124%
1 864 943
-70%
Change in Cash
Net Change in Cash
42 176
N/A
198 024
+370%
(270 526)
N/A
416 766
N/A
516 974
+24%
433 623
-16%
502 283
+16%
329 432
-34%
(348 809)
N/A
(37 160)
+89%
(102 827)
-177%
86 136
N/A
221 884
+158%
657 658
+196%
347 908
-47%
(41 052)
N/A
499 519
N/A
(349 850)
N/A
526 118
N/A
1 351 294
+157%
(394 738)
N/A
(151 999)
+61%
(760 445)
-400%
(507 212)
+33%
225 974
N/A
489 236
+117%
1 199 949
+145%
1 594 967
+33%
1 184 038
-26%
2 291 753
+94%
1 609 828
-30%
(1 082 476)
N/A
(64 646)
+94%
(2 635 604)
-3 977%
(1 988 819)
+25%
2 000 011
N/A
768 930
-62%
Free Cash Flow
Free Cash Flow
(156 809)
N/A
(35 246)
+78%
(599 284)
-1 600%
47 986
N/A
403 775
+741%
(91 067)
N/A
28 443
N/A
(1 025 359)
N/A
(2 216 210)
-116%
(2 003 516)
+10%
(2 479 504)
-24%
(1 628 142)
+34%
(911 747)
+44%
777 661
N/A
1 819 133
+134%
966 516
-47%
1 756 454
+82%
(349 972)
N/A
(991 278)
-183%
1 165 520
N/A
(678 308)
N/A
(585 358)
+14%
(1 342 020)
-129%
(2 857 865)
-113%
(3 122 678)
-9%
(3 756 441)
-20%
(2 912 368)
+22%
(941 667)
+68%
(368 861)
+61%
3 719 511
N/A
3 364 755
-10%
1 518 186
-55%
(150 240)
N/A
(4 363 453)
-2 804%
(4 774 541)
-9%
(4 229 532)
+11%
(1 096 013)
+74%

See Also

Discover More