Thac Ba Hydropower JSC (HOSE:TBC)
Vietnam
· Delayed Price · Currency is VND 34,950
-300 (-0.85%)
At close: Mar 9, 2026
Thac Ba Hydropower 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 | 192,191 | 178,028 | 125,706 | 323,907 | 168,603 | Upgrade
|
| Depreciation & Amortization | 87,869 | 82,328 | 87,307 | 96,263 | 96,313 | Upgrade
|
| Other Amortization | - | 1,117 | - | - | - | Upgrade
|
| Loss (Gain) on Sale of Assets | -18,040 | -6,395 | -9,666 | -14,871 | -16,704 | Upgrade
|
| Change in Accounts Receivable | 35,700 | 70,377 | -28,241 | -37,334 | 29,392 | Upgrade
|
| Change in Inventory | 260.76 | -1,713 | -1,456 | 137.49 | 305.36 | Upgrade
|
| Change in Accounts Payable | 13,302 | 6,793 | -9,573 | 7,982 | -1,196 | Upgrade
|
| Change in Other Net Operating Assets | -1,309 | -271.62 | 1,893 | -435.47 | -2,645 | Upgrade
|
| Other Operating Activities | 73,485 | 46,775 | 22,492 | 55,003 | 41,172 | Upgrade
|
| Operating Cash Flow | 383,459 | 384,003 | 188,461 | 430,651 | 315,242 | Upgrade
|
| Operating Cash Flow Growth | -0.14% | 103.76% | -56.24% | 36.61% | -6.94% | Upgrade
|
| Capital Expenditures | -173,030 | -139,352 | -81,917 | -6,004 | -25,622 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 914.15 | 336.09 | - | 723.64 | Upgrade
|
| Investment in Securities | - | -19,208 | - | -44,503 | -29,890 | Upgrade
|
| Other Investing Activities | 8,804 | 7,785 | 11,120 | 14,480 | 16,870 | Upgrade
|
| Investing Cash Flow | -252,925 | -153,162 | 27,039 | -46,405 | -104,076 | Upgrade
|
| Long-Term Debt Issued | 84,500 | 10,100 | - | 180,000 | - | Upgrade
|
| Total Debt Issued | 84,500 | 10,100 | - | 180,000 | - | Upgrade
|
| Long-Term Debt Repaid | -48,942 | -60,000 | -60,000 | -270,829 | -68,171 | Upgrade
|
| Total Debt Repaid | -48,942 | -60,000 | -60,000 | -270,829 | -68,171 | Upgrade
|
| Net Debt Issued (Repaid) | 35,558 | -49,900 | -60,000 | -90,829 | -68,171 | Upgrade
|
| Common Dividends Paid | -180,124 | -214,914 | -136,306 | -278,912 | -158,733 | Upgrade
|
| Financing Cash Flow | -144,565 | -264,814 | -196,306 | -369,741 | -226,904 | Upgrade
|
| Net Cash Flow | -14,032 | -33,972 | 19,194 | 14,505 | -15,738 | Upgrade
|
| Free Cash Flow | 210,429 | 244,651 | 106,544 | 424,647 | 289,620 | Upgrade
|
| Free Cash Flow Growth | -13.99% | 129.63% | -74.91% | 46.62% | -9.81% | Upgrade
|
| Free Cash Flow Margin | 37.39% | 45.42% | 24.72% | 58.48% | 58.48% | Upgrade
|
| Free Cash Flow Per Share | 3314.25 | 3852.78 | 1677.86 | 6687.36 | 4560.95 | Upgrade
|
| Cash Interest Paid | 1,446 | 5,781 | 9,971 | 17,865 | 25,155 | Upgrade
|
| Cash Income Tax Paid | 27,588 | 39,085 | 45,984 | 65,202 | 31,567 | Upgrade
|
| Levered Free Cash Flow | 105,430 | 226,478 | 89,593 | 266,031 | 324,055 | Upgrade
|
| Unlevered Free Cash Flow | 107,459 | 229,718 | 95,450 | 275,820 | 339,014 | Upgrade
|
| Change in Working Capital | 47,954 | 82,151 | -37,378 | -29,650 | 25,857 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.