Danh Khoi Group JSC (HNX:NRC)
Vietnam
· Delayed Price · Currency is VND 5,500.00
-300.00 (-5.17%)
At close: Mar 9, 2026
Danh Khoi Group 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 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2017 |
| Net Income | 35,502 | -137,237 | 11,929 | -72,513 | 197,610 | Upgrade
|
| Depreciation & Amortization | 1,414 | 1,188 | 1,232 | 1,519 | 2,102 | Upgrade
|
| Other Amortization | 340.6 | 209.47 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -14.7 | -590.16 | -1,377 | -26,588 | -1.32 | Upgrade
|
| Other Operating Activities | -20,873 | 70,330 | -25,341 | 88,158 | 48,707 | Upgrade
|
| Change in Accounts Receivable | 194,054 | -13,310 | 157,117 | 157,296 | -1,170,260 | Upgrade
|
| Change in Inventory | -3,727 | 109,329 | 49,562 | -81,327 | -42,940 | Upgrade
|
| Change in Accounts Payable | 89,522 | 15,161 | -57,557 | 83,167 | 106,564 | Upgrade
|
| Change in Other Net Operating Assets | -323.87 | 138.76 | 9,773 | -5,815 | 1,361 | Upgrade
|
| Operating Cash Flow | 295,895 | 45,218 | 145,338 | 143,897 | -856,858 | Upgrade
|
| Operating Cash Flow Growth | 554.37% | -68.89% | 1.00% | - | - | Upgrade
|
| Capital Expenditures | - | - | - | - | -64,159 | Upgrade
|
| Investment in Securities | -219,800 | - | - | -198,235 | - | Upgrade
|
| Other Investing Activities | - | - | - | - | 9,501 | Upgrade
|
| Investing Cash Flow | -219,800 | - | 43,311 | -294,440 | -54,657 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 342,974 | 449,898 | Upgrade
|
| Long-Term Debt Repaid | -74,694 | -45,645 | -189,079 | -236,645 | -46,099 | Upgrade
|
| Net Debt Issued (Repaid) | -74,694 | -45,645 | -189,079 | 106,329 | 403,799 | Upgrade
|
| Issuance of Common Stock | - | - | - | 39,800 | 500,000 | Upgrade
|
| Financing Cash Flow | -74,694 | -45,645 | -189,079 | 146,129 | 903,799 | Upgrade
|
| Net Cash Flow | 1,400 | -427.16 | -430.1 | -4,414 | -7,717 | Upgrade
|
| Free Cash Flow | 295,895 | 45,218 | 145,338 | 143,897 | -921,017 | Upgrade
|
| Free Cash Flow Growth | 554.37% | -68.89% | 1.00% | - | - | Upgrade
|
| Free Cash Flow Margin | 200.91% | 878.15% | 3139.87% | 74.08% | -207.42% | Upgrade
|
| Free Cash Flow Per Share | 3195.49 | 488.33 | 1569.56 | 1631.20 | -11736.27 | Upgrade
|
| Cash Interest Paid | 2,487 | - | - | 60,183 | 8,421 | Upgrade
|
| Cash Income Tax Paid | 735.38 | 11,471 | 1,500 | 7,700 | 4,230 | Upgrade
|
| Levered Free Cash Flow | -285,246 | 279,367 | 402,197 | 214,002 | -476,801 | Upgrade
|
| Unlevered Free Cash Flow | -263,248 | 312,676 | 434,595 | 251,689 | -470,449 | Upgrade
|
| Change in Working Capital | 279,526 | 111,319 | 158,895 | 153,320 | -1,105,276 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.