Danang Port JSC (HNX:CDN)
Vietnam
· Delayed Price · Currency is VND 30,300
-2,700 (-8.18%)
At close: Mar 9, 2026
Danang Port JSC Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 368,493 | 301,338 | 275,324 | 271,332 | 238,107 | Upgrade
|
| Depreciation & Amortization | 159,256 | 142,084 | 122,322 | 104,084 | 115,672 | Upgrade
|
| Other Amortization | 4,467 | 3,902 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -41,053 | - | - | -21,883 | -29,272 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -32,059 | -49,046 | - | - | Upgrade
|
| Other Operating Activities | -16,362 | -40,838 | -17,089 | 3,038 | -22,986 | Upgrade
|
| Change in Accounts Receivable | -6,905 | -21,637 | -1,638 | -31,583 | -698.1 | Upgrade
|
| Change in Inventory | -17.59 | 3,167 | 2,551 | -2,442 | -765.81 | Upgrade
|
| Change in Accounts Payable | 51,180 | 64,444 | -13,204 | 20,383 | 1,715 | Upgrade
|
| Change in Other Net Operating Assets | -9,976 | 9,477 | -195.26 | -6,218 | -1,214 | Upgrade
|
| Operating Cash Flow | 509,082 | 429,878 | 319,025 | 336,712 | 300,558 | Upgrade
|
| Operating Cash Flow Growth | 18.43% | 34.75% | -5.25% | 12.03% | 4.22% | Upgrade
|
| Capital Expenditures | -131,911 | -537,394 | -195,115 | -291,975 | -56,290 | Upgrade
|
| Sale of Property, Plant & Equipment | 221.49 | 1,658 | 2,836 | 1,083 | 1,670 | Upgrade
|
| Investment in Securities | -254,103 | 34,907 | -58,443 | -20,589 | -30.94 | Upgrade
|
| Other Investing Activities | 35,390 | 30,398 | 42,980 | 31,640 | 27,602 | Upgrade
|
| Investing Cash Flow | -350,402 | -470,432 | -207,742 | -279,842 | -108,068 | Upgrade
|
| Long-Term Debt Issued | 58,361 | 186,375 | 91,426 | 133,786 | - | Upgrade
|
| Long-Term Debt Repaid | -55,536 | -80,162 | -31,877 | -27,347 | -22,897 | Upgrade
|
| Net Debt Issued (Repaid) | 2,825 | 106,213 | 59,549 | 106,439 | -22,897 | Upgrade
|
| Common Dividends Paid | -118,800 | -138,600 | -148,500 | -148,500 | -148,500 | Upgrade
|
| Financing Cash Flow | -115,975 | -32,387 | -88,951 | -42,061 | -171,397 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,286 | 67.62 | 378.33 | 279.26 | - | Upgrade
|
| Net Cash Flow | 43,991 | -72,873 | 22,711 | 15,089 | 21,094 | Upgrade
|
| Free Cash Flow | 377,171 | -107,517 | 123,911 | 44,737 | 244,268 | Upgrade
|
| Free Cash Flow Growth | - | - | 176.98% | -81.69% | 11.27% | Upgrade
|
| Free Cash Flow Margin | 22.77% | -7.40% | 10.03% | 3.74% | 22.64% | Upgrade
|
| Free Cash Flow Per Share | 3809.65 | -1086.03 | 1251.62 | 451.93 | 2467.23 | Upgrade
|
| Cash Interest Paid | 24,021 | 19,938 | 13,210 | 8,810 | 10,381 | Upgrade
|
| Cash Income Tax Paid | 74,853 | 91,464 | 65,053 | 46,103 | 59,632 | Upgrade
|
| Levered Free Cash Flow | 342,257 | -162,464 | 35,589 | 12,355 | 228,554 | Upgrade
|
| Unlevered Free Cash Flow | 357,059 | -150,002 | 44,015 | 17,934 | 234,880 | Upgrade
|
| Change in Working Capital | 34,281 | 55,450 | -12,486 | -19,859 | -963.47 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.