MocChau Dairy Cattle Breeding JSC (HOSE:MCM)
Vietnam
· Delayed Price · Currency is VND 28,500
+400 (1.42%)
At close: Apr 29, 2026
HOSE:MCM Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | 2020 - 2019 |
| Net Income | 248,064 | 215,714 | 219,921 | 374,417 | 346,549 | 319,112 | Upgrade
|
| Depreciation & Amortization | 69,579 | 68,763 | 67,010 | 62,041 | 54,459 | 49,922 | Upgrade
|
| Loss (Gain) From Sale of Assets | -94,970 | -93,618 | -91,401 | -150,062 | -89,849 | -81,331 | Upgrade
|
| Other Operating Activities | -21,670 | -21,655 | -18,956 | -39,040 | -42,088 | -12,581 | Upgrade
|
| Change in Accounts Receivable | -63,701 | 32,318 | 32,799 | 33,727 | 503.7 | -26,901 | Upgrade
|
| Change in Inventory | 43,089 | -38,868 | -8,508 | 8,051 | -274.18 | 10,655 | Upgrade
|
| Change in Accounts Payable | 20,715 | 10,332 | -4,388 | 9,783 | -1,303 | -23,304 | Upgrade
|
| Change in Other Net Operating Assets | -8,893 | 7,867 | -417.97 | -11,427 | 495.44 | -5,313 | Upgrade
|
| Operating Cash Flow | 192,213 | 180,854 | 196,059 | 287,490 | 268,493 | 230,260 | Upgrade
|
| Operating Cash Flow Growth | -16.06% | -7.76% | -31.80% | 7.08% | 16.60% | -22.92% | Upgrade
|
| Capital Expenditures | -186,163 | -174,152 | -93,478 | -246,393 | -139,443 | -151,349 | Upgrade
|
| Sale of Property, Plant & Equipment | 6,399 | 6,121 | 7,083 | 3,389 | 10,521 | 4,844 | Upgrade
|
| Investment in Securities | 254,000 | 147,000 | -160,136 | -198,878 | 332,696 | - | Upgrade
|
| Other Investing Activities | 103,635 | 92,860 | 152,522 | 117,701 | 99,703 | 38,867 | Upgrade
|
| Investing Cash Flow | 177,871 | 71,829 | -94,010 | -324,181 | 303,476 | -1,176,947 | Upgrade
|
| Short-Term Debt Issued | - | 285,000 | 129,000 | - | - | 77,155 | Upgrade
|
| Total Debt Issued | 135,000 | 285,000 | 129,000 | - | - | 77,155 | Upgrade
|
| Short-Term Debt Repaid | - | -317,000 | -30,000 | - | -77,155 | - | Upgrade
|
| Total Debt Repaid | -299,000 | -317,000 | -30,000 | - | -77,155 | - | Upgrade
|
| Net Debt Issued (Repaid) | -164,000 | -32,000 | 99,000 | - | -77,155 | 77,155 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 1,249,274 | Upgrade
|
| Common Dividends Paid | -220,000 | -220,000 | -220,000 | -220,105 | -274,948 | -309,016 | Upgrade
|
| Financing Cash Flow | -384,000 | -252,000 | -121,000 | -220,105 | -352,103 | 1,017,414 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | -0.4 | -0.77 | -0.1 | Upgrade
|
| Net Cash Flow | -13,916 | 682.81 | -18,951 | -256,796 | 219,865 | 70,726 | Upgrade
|
| Free Cash Flow | 6,050 | 6,702 | 102,581 | 41,098 | 129,049 | 78,911 | Upgrade
|
| Free Cash Flow Growth | -94.12% | -93.47% | 149.60% | -68.15% | 63.54% | -71.58% | Upgrade
|
| Free Cash Flow Margin | 0.20% | 0.24% | 3.52% | 1.31% | 4.12% | 2.70% | Upgrade
|
| Free Cash Flow Per Share | 55.00 | 60.93 | 932.55 | 373.62 | 1173.17 | 714.89 | Upgrade
|
| Cash Interest Paid | 6,022 | 6,468 | 577.08 | - | 799.03 | - | Upgrade
|
| Cash Income Tax Paid | 32,134 | 29,965 | 12,704 | 63,092 | 43,370 | 15,508 | Upgrade
|
| Levered Free Cash Flow | 49,486 | 66,948 | 177,790 | -38,407 | 64,116 | -38,397 | Upgrade
|
| Unlevered Free Cash Flow | 52,537 | 70,515 | 178,872 | -38,407 | 64,514 | -38,295 | Upgrade
|
| Change in Working Capital | -8,790 | 11,649 | 19,485 | 40,133 | -577.85 | -44,863 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.