South Logistics JSC (HOSE:STG)
Vietnam
· Delayed Price · Currency is VND 36,750
-50 (-0.14%)
At close: Mar 9, 2026
South Logistics 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 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 293,768 | 192,558 | 142,234 | 238,406 | 232,784 | Upgrade
|
| Depreciation & Amortization | 151,366 | 133,113 | 128,615 | 121,241 | 103,664 | Upgrade
|
| Other Amortization | 2,413 | 2,235 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -125,158 | -104,799 | -146,397 | -83,413 | -58,894 | Upgrade
|
| Other Operating Activities | 24,184 | 12,350 | 20,740 | 29,545 | 24,065 | Upgrade
|
| Change in Accounts Receivable | -189,607 | 113,954 | 2,486 | 68,191 | -12,774 | Upgrade
|
| Change in Inventory | 1,815 | 21,675 | 56,125 | -496.49 | -54,204 | Upgrade
|
| Change in Accounts Payable | 52,289 | -302,158 | 5,779 | -122,187 | 57,070 | Upgrade
|
| Change in Other Net Operating Assets | -3,707 | 5,275 | 14,054 | 19,797 | -32,147 | Upgrade
|
| Operating Cash Flow | 207,363 | 74,203 | 223,636 | 271,085 | 259,564 | Upgrade
|
| Operating Cash Flow Growth | 179.45% | -66.82% | -17.50% | 4.44% | 24.89% | Upgrade
|
| Capital Expenditures | -461,320 | -165,445 | -62,021 | -261,922 | -268,055 | Upgrade
|
| Sale of Property, Plant & Equipment | 109.09 | 18,354 | 108,019 | 22,214 | 6,059 | Upgrade
|
| Investment in Securities | -54,444 | -119,850 | -3,349 | 5,293 | -5,052 | Upgrade
|
| Other Investing Activities | 66,715 | 46,746 | 60,221 | 83,190 | 72,182 | Upgrade
|
| Investing Cash Flow | -463,972 | -220,195 | 102,871 | -151,225 | -194,865 | Upgrade
|
| Long-Term Debt Issued | 476,622 | 152,778 | 31,400 | 157,939 | 179,628 | Upgrade
|
| Long-Term Debt Repaid | -254,499 | -105,990 | -98,601 | -206,953 | -208,756 | Upgrade
|
| Net Debt Issued (Repaid) | 222,123 | 46,788 | -67,202 | -49,014 | -29,128 | Upgrade
|
| Common Dividends Paid | -15,663 | - | -60.67 | - | - | Upgrade
|
| Other Financing Activities | - | - | - | -793.19 | -10,221 | Upgrade
|
| Financing Cash Flow | 206,460 | 46,788 | -67,262 | -49,808 | -39,349 | Upgrade
|
| Foreign Exchange Rate Adjustments | 244.52 | 231.57 | 199.29 | 1,071 | 566.78 | Upgrade
|
| Net Cash Flow | -49,904 | -98,973 | 259,444 | 71,123 | 25,917 | Upgrade
|
| Free Cash Flow | -253,957 | -91,242 | 161,616 | 9,163 | -8,491 | Upgrade
|
| Free Cash Flow Growth | - | - | 1663.73% | - | - | Upgrade
|
| Free Cash Flow Margin | -9.81% | -3.72% | 9.00% | 0.35% | -0.29% | Upgrade
|
| Free Cash Flow Per Share | -2584.72 | -928.64 | 1644.89 | 93.26 | -86.42 | Upgrade
|
| Cash Interest Paid | 22,850 | 14,198 | 15,505 | 20,448 | 12,359 | Upgrade
|
| Cash Income Tax Paid | 55,148 | 78,706 | 49,858 | 47,604 | 46,108 | Upgrade
|
| Levered Free Cash Flow | -318,650 | -23,435 | 214,604 | -22,803 | -16,652 | Upgrade
|
| Unlevered Free Cash Flow | -304,391 | -14,547 | 224,180 | -11,926 | -7,107 | Upgrade
|
| Change in Working Capital | -139,211 | -161,255 | 78,445 | -34,695 | -42,055 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.