IDJ Vietnam Investment JSC (HNX:IDJ)
Vietnam
· Delayed Price · Currency is VND 3,700.00
-400.00 (-9.76%)
At close: Mar 9, 2026
HNX:IDJ 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 - 2017 |
|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | -104,196 | 95,605 | 109,395 | 147,495 | 202,624 | Upgrade
|
| Depreciation & Amortization | 6,562 | 6,585 | 4,492 | 4,541 | 3,866 | Upgrade
|
| Other Amortization | - | 0.33 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -4,757 | -6,095 | -51,322 | 2,001 | -18,829 | Upgrade
|
| Change in Accounts Receivable | 268,799 | 108,146 | 74,547 | -303,701 | -759,459 | Upgrade
|
| Change in Accounts Payable | -1,025,237 | -636,614 | -85,533 | 560,279 | 577,740 | Upgrade
|
| Change in Other Net Operating Assets | 217,511 | 80,132 | -21,910 | -218,939 | -122,109 | Upgrade
|
| Other Operating Activities | 96,971 | 11,293 | 37,880 | -114,991 | 26,792 | Upgrade
|
| Operating Cash Flow | 117,178 | -68,435 | 113,090 | -112,108 | -209,927 | Upgrade
|
| Acquisition of Real Estate Assets | -1,312 | -588.14 | - | -1,148 | -1,943 | Upgrade
|
| Sale of Real Estate Assets | - | - | - | 70 | - | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -1,312 | -588.14 | - | -1,078 | -1,943 | Upgrade
|
| Investment in Marketable & Equity Securities | -414,843 | - | -11,700 | 62,614 | 20,665 | Upgrade
|
| Other Investing Activities | 3,453 | 3,639 | 7,225 | 9,974 | 4,033 | Upgrade
|
| Investing Cash Flow | -432,721 | 32,418 | -153,006 | -317,833 | -50,290 | Upgrade
|
| Long-Term Debt Issued | 315,676 | 99,954 | 178,310 | 111,407 | 718,336 | Upgrade
|
| Total Debt Issued | 315,676 | 99,954 | 178,310 | 111,407 | 718,336 | Upgrade
|
| Long-Term Debt Repaid | -94,345 | -43,824 | -269,347 | -304,775 | -848,652 | Upgrade
|
| Total Debt Repaid | -94,345 | -43,824 | -269,347 | -304,775 | -848,652 | Upgrade
|
| Net Debt Issued (Repaid) | 221,331 | 56,130 | -91,037 | -193,368 | -130,316 | Upgrade
|
| Issuance of Common Stock | - | - | - | 808,643 | 342,300 | Upgrade
|
| Common Dividends Paid | - | - | -11.5 | -4.93 | -439.74 | Upgrade
|
| Net Cash Flow | -94,213 | 20,113 | -130,965 | 185,329 | -48,673 | Upgrade
|
| Cash Interest Paid | 20,889 | 17,013 | 16,716 | 15,477 | 2,280 | Upgrade
|
| Cash Income Tax Paid | 1,482 | 12,597 | 432.94 | 83,470 | 32,395 | Upgrade
|
| Levered Free Cash Flow | 264,411 | -123,749 | 20,698 | 50,797 | 33,727 | Upgrade
|
| Unlevered Free Cash Flow | 277,905 | -113,981 | 30,553 | 60,870 | 37,328 | Upgrade
|
| Change in Working Capital | 122,598 | -175,824 | 12,644 | -151,154 | -424,381 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.