Sea & Air Freight International (HOSE:SFI)
Vietnam
· Delayed Price · Currency is VND 28,000
-1,000 (-3.45%)
At close: Mar 9, 2026
HOSE:SFI 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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 91,848 | 78,385 | 95,878 | 212,057 | 173,068 | Upgrade
|
| Depreciation & Amortization | 13,088 | 17,143 | 20,829 | 23,486 | 21,201 | Upgrade
|
| Other Amortization | 19.68 | 19.68 | - | 48.95 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -15,210 | -38,935 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -14,509 | - | - | -117,844 | -73,840 | Upgrade
|
| Other Operating Activities | -7,570 | -11,215 | 9,099 | -16,658 | 21,523 | Upgrade
|
| Change in Accounts Receivable | 6,750 | -34,833 | 148,313 | 91,481 | -168,017 | Upgrade
|
| Change in Inventory | -9,655 | 1,399 | 2,180 | -48,336 | -488.69 | Upgrade
|
| Change in Accounts Payable | -36,488 | 6,400 | -71,324 | -80,228 | 71,335 | Upgrade
|
| Change in Other Net Operating Assets | -5,386 | 1,966 | 1,453 | -1,487 | -107.95 | Upgrade
|
| Operating Cash Flow | -33,303 | 35,724 | 159,159 | 25,729 | 1,609 | Upgrade
|
| Operating Cash Flow Growth | - | -77.55% | 518.60% | 1499.07% | -98.20% | Upgrade
|
| Capital Expenditures | -2,709 | -2,835 | -1,315 | -21,506 | -19,392 | Upgrade
|
| Sale of Property, Plant & Equipment | 525.93 | 509.09 | 931.62 | - | 19 | Upgrade
|
| Cash Acquisitions | - | -10,907 | - | - | - | Upgrade
|
| Investment in Securities | 980 | 12,000 | 76,221 | -32,670 | 139,262 | Upgrade
|
| Other Investing Activities | 12,533 | 9,118 | 9,428 | 8,033 | 8,270 | Upgrade
|
| Investing Cash Flow | 11,330 | 6,644 | 70,773 | -53,589 | 128,160 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 15,005 | 6,621 | Upgrade
|
| Long-Term Debt Issued | 33,200 | - | - | - | - | Upgrade
|
| Total Debt Issued | 33,200 | - | - | 15,005 | 6,621 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -15,005 | -6,621 | Upgrade
|
| Long-Term Debt Repaid | -13,921 | - | - | - | - | Upgrade
|
| Total Debt Repaid | -13,921 | - | - | -15,005 | -6,621 | Upgrade
|
| Net Debt Issued (Repaid) | 19,279 | - | - | - | - | Upgrade
|
| Issuance of Common Stock | 11,550 | 10,710 | - | 10,517 | 6,678 | Upgrade
|
| Common Dividends Paid | -94,916 | -46,314 | -137,968 | -63,096 | -41,389 | Upgrade
|
| Financing Cash Flow | -64,086 | -35,604 | -137,968 | -52,579 | -34,711 | Upgrade
|
| Foreign Exchange Rate Adjustments | -489.54 | 2,061 | -174.01 | 745.67 | 157.86 | Upgrade
|
| Net Cash Flow | -86,548 | 8,824 | 91,790 | -79,693 | 95,216 | Upgrade
|
| Free Cash Flow | -36,012 | 32,889 | 157,844 | 4,223 | -17,783 | Upgrade
|
| Free Cash Flow Growth | - | -79.16% | 3637.85% | - | - | Upgrade
|
| Free Cash Flow Margin | -3.26% | 3.02% | 15.51% | 0.24% | -0.96% | Upgrade
|
| Free Cash Flow Per Share | -1518.52 | 1445.34 | 7146.80 | 200.76 | -857.67 | Upgrade
|
| Cash Interest Paid | 117.45 | 298.16 | - | 2.36 | 7.5 | Upgrade
|
| Cash Income Tax Paid | 19,722 | 22,041 | 20,811 | 68,991 | 20,654 | Upgrade
|
| Levered Free Cash Flow | 45,201 | 22,262 | 140,522 | 36,475 | - | Upgrade
|
| Unlevered Free Cash Flow | 45,275 | 22,448 | 140,522 | 36,477 | - | Upgrade
|
| Change in Working Capital | -116,179 | -33,399 | 72,288 | -75,361 | -140,344 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.