Becamex Investment and Industrial Development Group (HOSE:BCM)
Vietnam
· Delayed Price · Currency is VND 54,500
-4,100 (-7.00%)
At close: Mar 9, 2026
HOSE:BCM 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 | 3,488,465 | 2,187,091 | 2,423,169 | 1,700,056 | 1,450,982 | Upgrade
|
| Depreciation & Amortization | 199,558 | 235,875 | 267,444 | 189,605 | 185,990 | Upgrade
|
| Other Amortization | 28,248 | 26,307 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,102,451 | -2,107,964 | -928,524 | -1,321,975 | -892,744 | Upgrade
|
| Other Operating Activities | -1,110,717 | -1,086,798 | -1,097,370 | -921,468 | -1,070,333 | Upgrade
|
| Change in Accounts Receivable | -273,629 | -396,277 | -2,261,765 | 321,527 | -327,771 | Upgrade
|
| Change in Inventory | -2,941,134 | -204,640 | -1,165,724 | 1,390,593 | 1,919,293 | Upgrade
|
| Change in Accounts Payable | 1,485,220 | 677,238 | -414,302 | -860,896 | -955,283 | Upgrade
|
| Change in Other Net Operating Assets | 58,774 | 23,596 | 26,431 | 6,520 | 32,534 | Upgrade
|
| Operating Cash Flow | -167,667 | -645,572 | -3,150,641 | 503,962 | 342,668 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 47.07% | -86.55% | Upgrade
|
| Capital Expenditures | -24,951 | -332,013 | -114,781 | -212,303 | -25,833 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 1,282 | 103,442 | 8,199 | Upgrade
|
| Investment in Securities | -2,739,083 | -1,512,989 | -859,060 | -743,782 | -1,005,040 | Upgrade
|
| Other Investing Activities | 1,063,821 | 555,983 | 1,094,809 | 193,361 | 90,429 | Upgrade
|
| Investing Cash Flow | -1,714,100 | -1,289,020 | 472,432 | -880,306 | -1,078,317 | Upgrade
|
| Long-Term Debt Issued | 10,251,158 | 14,731,356 | 9,983,931 | 5,608,259 | 9,853,676 | Upgrade
|
| Long-Term Debt Repaid | -8,214,873 | -10,888,881 | -6,216,115 | -6,421,517 | -7,080,864 | Upgrade
|
| Net Debt Issued (Repaid) | 2,036,285 | 3,842,476 | 3,767,817 | -813,259 | 2,772,812 | Upgrade
|
| Common Dividends Paid | -9,865 | -1,035,000 | -828,000 | -724,500 | -828,000 | Upgrade
|
| Financing Cash Flow | 2,026,421 | 2,807,476 | 2,939,816 | -1,537,759 | 1,944,812 | Upgrade
|
| Foreign Exchange Rate Adjustments | 21.36 | - | - | - | - | Upgrade
|
| Net Cash Flow | 144,675 | 872,884 | 261,607 | -1,914,103 | 1,209,163 | Upgrade
|
| Free Cash Flow | -192,618 | -977,585 | -3,265,421 | 291,660 | 316,834 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -7.95% | -85.67% | Upgrade
|
| Free Cash Flow Margin | -2.77% | -18.66% | -41.43% | 4.44% | 4.54% | Upgrade
|
| Free Cash Flow Per Share | -178.73 | -944.53 | -3155.00 | 281.80 | 306.12 | Upgrade
|
| Cash Interest Paid | 2,182,034 | 2,209,707 | 1,995,924 | 1,685,451 | 1,543,010 | Upgrade
|
| Cash Income Tax Paid | 341,699 | 413,128 | 80,782 | 241,948 | 423,902 | Upgrade
|
| Levered Free Cash Flow | -116,988 | -2,068,461 | 371,608 | -425,787 | 1,105,380 | Upgrade
|
| Unlevered Free Cash Flow | 742,951 | -1,259,099 | 937,941 | 123,793 | 1,570,907 | Upgrade
|
| Change in Working Capital | -1,670,769 | 99,917 | -3,815,359 | 857,744 | 668,773 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.