Binh Minh Plastics JSC (HOSE:BMP)
Vietnam
· Delayed Price · Currency is VND 140,500
-10,500 (-6.95%)
At close: Mar 9, 2026
Binh Minh Plastics 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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 1,228,735 | 990,762 | 1,041,006 | 694,269 | 214,377 | Upgrade
|
| Depreciation & Amortization | 92,080 | 110,385 | 172,109 | 170,147 | 190,936 | Upgrade
|
| Other Amortization | 445.3 | 728.08 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -103,961 | -77,820 | -118,285 | -48,613 | -60,990 | Upgrade
|
| Other Operating Activities | -768.61 | -26,112 | -25,919 | 28,767 | -14,987 | Upgrade
|
| Change in Accounts Receivable | 54,220 | 16,896 | 107,351 | -8,530 | -26,177 | Upgrade
|
| Change in Inventory | -65,321 | -91,678 | 228,669 | 35,661 | -234,192 | Upgrade
|
| Change in Accounts Payable | -3,461 | -56,555 | 138,406 | -49,781 | -102,272 | Upgrade
|
| Change in Other Net Operating Assets | 13,843 | 33,949 | 59,501 | -22,779 | 2,615 | Upgrade
|
| Operating Cash Flow | 1,215,811 | 900,555 | 1,602,839 | 799,141 | -30,689 | Upgrade
|
| Operating Cash Flow Growth | 35.01% | -43.81% | 100.57% | - | - | Upgrade
|
| Capital Expenditures | -122,731 | -108,998 | -57,979 | -69,984 | -159,332 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,502 | 621.97 | 3,400 | 180.39 | - | Upgrade
|
| Investment in Securities | - | - | - | - | 355,000 | Upgrade
|
| Other Investing Activities | 92,330 | 80,058 | 105,517 | 50,002 | 90,154 | Upgrade
|
| Investing Cash Flow | -378,899 | -248,318 | -174,061 | -144,801 | 290,822 | Upgrade
|
| Short-Term Debt Issued | - | - | 20 | 1,320 | 2,154 | Upgrade
|
| Total Debt Issued | - | - | 20 | 1,320 | 2,154 | Upgrade
|
| Short-Term Debt Repaid | - | -270 | -10 | -3,434 | -190 | Upgrade
|
| Total Debt Repaid | - | -270 | -10 | -3,434 | -190 | Upgrade
|
| Net Debt Issued (Repaid) | - | -270 | 10 | -2,114 | 1,964 | Upgrade
|
| Common Dividends Paid | -1,043,727 | -969,234 | -965,959 | -466,607 | -284,876 | Upgrade
|
| Financing Cash Flow | -1,043,727 | -969,504 | -965,949 | -468,722 | -282,912 | Upgrade
|
| Foreign Exchange Rate Adjustments | 50.05 | 25 | 13.25 | 15.66 | -20.73 | Upgrade
|
| Net Cash Flow | -206,765 | -317,242 | 462,842 | 185,634 | -22,799 | Upgrade
|
| Free Cash Flow | 1,093,080 | 791,557 | 1,544,860 | 729,157 | -190,021 | Upgrade
|
| Free Cash Flow Growth | 38.09% | -48.76% | 111.87% | - | - | Upgrade
|
| Free Cash Flow Margin | 19.84% | 17.15% | 29.96% | 12.55% | -4.17% | Upgrade
|
| Free Cash Flow Per Share | 13352.89 | 9669.53 | 18871.76 | 8907.26 | -2321.27 | Upgrade
|
| Cash Interest Paid | 13.86 | 20.86 | 38.68 | 27.58 | 43.69 | Upgrade
|
| Cash Income Tax Paid | 302,495 | 258,593 | 267,472 | 130,875 | 55,207 | Upgrade
|
| Levered Free Cash Flow | 992,733 | 658,435 | 1,394,866 | 716,287 | -53,881 | Upgrade
|
| Unlevered Free Cash Flow | 992,741 | 658,448 | 1,394,891 | 716,304 | -53,856 | Upgrade
|
| Change in Working Capital | -719.44 | -97,388 | 533,928 | -45,429 | -360,025 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.