Binh Duong Mineral and Construction JSC (HOSE:KSB)
Vietnam
· Delayed Price · Currency is VND 15,800
-1,150 (-6.78%)
At close: Mar 9, 2026
HOSE:KSB 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 | 154,636 | 53,080 | 73,766 | 152,083 | 252,813 | Upgrade
|
| Depreciation & Amortization | 14,769 | 29,822 | 117,666 | 178,489 | 153,574 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -156,700 | -90,674 | -98,467 | -98,529 | Upgrade
|
| Other Operating Activities | 398,879 | -8,023 | 20,856 | -7,528 | -26,524 | Upgrade
|
| Change in Accounts Receivable | - | 259,710 | -777.2 | 147,000 | -178,942 | Upgrade
|
| Change in Inventory | - | 7,080 | -190.11 | 11,339 | 8,725 | Upgrade
|
| Change in Accounts Payable | - | 123,567 | -107,064 | -283,432 | -107,818 | Upgrade
|
| Change in Other Net Operating Assets | - | 13,358 | 15,407 | 30,365 | 40,936 | Upgrade
|
| Operating Cash Flow | 568,285 | 321,894 | 28,989 | 129,849 | 44,234 | Upgrade
|
| Operating Cash Flow Growth | 76.54% | 1010.39% | -77.68% | 193.55% | -90.33% | Upgrade
|
| Capital Expenditures | -285,556 | -307,642 | -217,904 | -509,000 | -172,978 | Upgrade
|
| Sale of Property, Plant & Equipment | 34,000 | 4,132 | - | 2,000 | 2,909 | Upgrade
|
| Investment in Securities | - | -655,210 | - | - | -51,906 | Upgrade
|
| Other Investing Activities | 41,268 | 97,926 | 95,186 | 52,591 | 119,235 | Upgrade
|
| Investing Cash Flow | -275,323 | -887,255 | -96,718 | -496,408 | -172,641 | Upgrade
|
| Long-Term Debt Issued | 753,155 | 1,067,297 | 943,281 | 989,300 | 524,074 | Upgrade
|
| Long-Term Debt Repaid | -657,608 | -1,200,224 | -894,115 | -624,621 | -453,034 | Upgrade
|
| Net Debt Issued (Repaid) | 95,547 | -132,927 | 49,166 | 364,680 | 71,040 | Upgrade
|
| Issuance of Common Stock | - | 610,366 | - | 30,000 | - | Upgrade
|
| Financing Cash Flow | 95,547 | 477,440 | 49,166 | 394,680 | 71,040 | Upgrade
|
| Net Cash Flow | 388,509 | -87,921 | -18,563 | 28,120 | -57,366 | Upgrade
|
| Free Cash Flow | 282,729 | 14,252 | -188,915 | -379,150 | -128,744 | Upgrade
|
| Free Cash Flow Growth | 1883.85% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 39.77% | 3.55% | -35.74% | -44.13% | -14.56% | Upgrade
|
| Free Cash Flow Per Share | 2128.20 | 148.78 | -2387.11 | -4979.67 | -1756.50 | Upgrade
|
| Cash Interest Paid | - | 154,131 | 151,500 | 96,396 | 100,514 | Upgrade
|
| Cash Income Tax Paid | - | 23,450 | 12,024 | 36,074 | 41,633 | Upgrade
|
| Levered Free Cash Flow | 76,007 | -328,422 | -121,176 | -298,387 | 62,408 | Upgrade
|
| Unlevered Free Cash Flow | 149,481 | -239,997 | -20,805 | -213,943 | 121,521 | Upgrade
|
| Change in Working Capital | - | 403,715 | -92,624 | -94,728 | -237,099 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.