Licogi 14 JSC (HNX:L14)
Vietnam
· Delayed Price · Currency is VND 25,000
+300 (1.21%)
At close: Apr 28, 2026
Licogi 14 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 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 22,131 | 17,167 | 24,220 | 18,989 | 35,299 | Upgrade
|
| Depreciation & Amortization | 4,909 | 4,626 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -6,350 | -4,506 | - | - | - | Upgrade
|
| Other Operating Activities | -7,057 | 15,505 | 26,439 | -88,438 | -5,384 | Upgrade
|
| Change in Accounts Receivable | 1,158 | 25,509 | - | - | - | Upgrade
|
| Change in Inventory | 1,405 | -2,267 | - | - | - | Upgrade
|
| Change in Accounts Payable | 190.64 | -8,071 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 1,320 | 385.94 | - | - | - | Upgrade
|
| Operating Cash Flow | 460.34 | 48,349 | 50,659 | -69,449 | 29,915 | Upgrade
|
| Operating Cash Flow Growth | -99.05% | -4.56% | - | - | -41.77% | Upgrade
|
| Capital Expenditures | -1,071 | -2,198 | - | - | -7.35 | Upgrade
|
| Investment in Securities | - | -56,150 | 76,000 | 158,414 | -34,872 | Upgrade
|
| Other Investing Activities | 6,105 | 4,859 | 4,089 | 2,099 | 4,347 | Upgrade
|
| Investing Cash Flow | -17,966 | -29,489 | 80,089 | 160,513 | -30,533 | Upgrade
|
| Long-Term Debt Issued | 4,503 | 5,698 | 1,500 | 5,410 | - | Upgrade
|
| Total Debt Issued | 4,503 | 5,698 | 1,500 | 5,410 | - | Upgrade
|
| Long-Term Debt Repaid | -7,520 | -39,552 | -26,617 | -9,846 | -8,639 | Upgrade
|
| Total Debt Repaid | -7,520 | -39,552 | -26,617 | -9,846 | -8,639 | Upgrade
|
| Net Debt Issued (Repaid) | -3,016 | -33,854 | -25,117 | -4,436 | -8,639 | Upgrade
|
| Common Dividends Paid | - | -15,417 | - | - | - | Upgrade
|
| Financing Cash Flow | -3,016 | -49,271 | -25,117 | -4,436 | -8,639 | Upgrade
|
| Net Cash Flow | -20,522 | -30,411 | 105,630 | 86,627 | -9,257 | Upgrade
|
| Free Cash Flow | -611.01 | 46,151 | 50,659 | -69,449 | 29,908 | Upgrade
|
| Free Cash Flow Growth | - | -8.90% | - | - | -41.74% | Upgrade
|
| Free Cash Flow Margin | -0.65% | 33.93% | 37.64% | -40.04% | 25.61% | Upgrade
|
| Free Cash Flow Per Share | -19.80 | 1495.53 | - | - | 969.14 | Upgrade
|
| Cash Interest Paid | 1,017 | 2,971 | 2,355 | 1,228 | 375.91 | Upgrade
|
| Cash Income Tax Paid | 7,802 | 3,438 | 3,154 | 7,739 | 8,271 | Upgrade
|
| Levered Free Cash Flow | 13,123 | 38,590 | -31,864 | - | 92,632 | Upgrade
|
| Unlevered Free Cash Flow | 13,759 | 40,446 | -30,391 | - | 92,867 | Upgrade
|
| Change in Working Capital | -13,173 | 15,557 | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.