Sam Holdings Corporation (HOSE:SAM)
Vietnam
· Delayed Price · Currency is VND 6,770.00
-40.00 (-0.59%)
At close: Apr 28, 2026
Sam Holdings 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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 96,400 | 84,340 | 18,333 | 2,763 | 154,340 | Upgrade
|
| Depreciation & Amortization | 35,592 | 41,328 | 42,516 | 54,504 | 56,353 | Upgrade
|
| Other Amortization | 215.33 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -69,006 | -100,376 | 10,037 | -6,469 | 4,949 | Upgrade
|
| Other Operating Activities | 19,271 | -883.59 | -2,066 | 62,676 | 32,178 | Upgrade
|
| Change in Accounts Receivable | -508,472 | 41,685 | 413,541 | -1,659,632 | -414,143 | Upgrade
|
| Change in Inventory | -167,913 | -14,606 | 13,395 | -242,106 | -22,748 | Upgrade
|
| Change in Accounts Payable | 229,386 | -271,466 | -437,847 | 2,181,255 | -646,213 | Upgrade
|
| Change in Other Net Operating Assets | 5,164 | 3,788 | -4,844 | -29,746 | 4,146 | Upgrade
|
| Operating Cash Flow | -359,364 | -216,190 | 231,935 | 433,308 | -1,044,142 | Upgrade
|
| Operating Cash Flow Growth | - | - | -46.47% | - | - | Upgrade
|
| Capital Expenditures | -9,641 | -37,191 | -35,211 | -61,510 | -93,837 | Upgrade
|
| Sale of Property, Plant & Equipment | 164.18 | 679.61 | 257.57 | - | 815 | Upgrade
|
| Investment in Securities | 65,029 | 192,280 | 192,188 | -708,425 | -125,235 | Upgrade
|
| Other Investing Activities | 7,049 | 36,861 | 22,541 | 25,471 | 7,779 | Upgrade
|
| Investing Cash Flow | -139,907 | 175,936 | 176,028 | -722,796 | -246,189 | Upgrade
|
| Long-Term Debt Issued | 3,278,903 | 2,607,496 | 1,665,026 | 1,847,838 | 2,281,067 | Upgrade
|
| Long-Term Debt Repaid | -2,820,731 | -2,490,164 | -1,901,105 | -2,054,934 | -1,377,615 | Upgrade
|
| Net Debt Issued (Repaid) | 458,173 | 117,331 | -236,079 | -207,096 | 903,452 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 934,502 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -5,565 | Upgrade
|
| Other Financing Activities | -4,938 | -10,575 | -7,550 | -5,119 | - | Upgrade
|
| Financing Cash Flow | 453,235 | 106,756 | -243,629 | -212,214 | 1,832,389 | Upgrade
|
| Foreign Exchange Rate Adjustments | 85.09 | 355 | -227.62 | -248.44 | -257.54 | Upgrade
|
| Net Cash Flow | -45,951 | 66,858 | 164,106 | -501,950 | 541,802 | Upgrade
|
| Free Cash Flow | -369,005 | -253,381 | 196,724 | 371,798 | -1,137,979 | Upgrade
|
| Free Cash Flow Growth | - | - | -47.09% | - | - | Upgrade
|
| Free Cash Flow Margin | -6.02% | -6.28% | 8.94% | 17.63% | -60.25% | Upgrade
|
| Free Cash Flow Per Share | -971.16 | -666.86 | 517.75 | 978.52 | -3082.64 | Upgrade
|
| Cash Interest Paid | 65,602 | 68,040 | 43,784 | 73,827 | 25,355 | Upgrade
|
| Cash Income Tax Paid | 28,262 | 21,235 | 26,967 | 37,953 | 25,462 | Upgrade
|
| Levered Free Cash Flow | -572,883 | -129,941 | 489,706 | -283,659 | -871,207 | Upgrade
|
| Unlevered Free Cash Flow | -523,313 | -90,811 | 538,684 | -227,090 | -830,116 | Upgrade
|
| Change in Working Capital | -441,836 | -240,599 | 163,115 | 319,834 | -1,291,960 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.