DBT Bentre Pharmaceutical Joint-Stock Company

Công ty Cổ phần Dược phẩm Bến Tre

Health Care HSX
EXCEL CSV TREND COMPARE
ANNUAL QUARTERLY
SOURCE KBS VCI Full detail · 2022–2025
Q4/2025 Q3/2025 Q2/2025 Q1/2025 Q4/2024 Q3/2024 Q2/2024 Q1/2024 Q4/2023 Q3/2023 Q2/2023 Q1/2023 Q4/2022 Q3/2022 Q2/2022 Q1/2022 Q4/2021 Q3/2021 Q2/2021 Q1/2021 Q4/2020 Q3/2020 Q2/2020 Q1/2020 Q4/2019 Q3/2019 Q2/2019 Q1/2019 Q4/2018 Q3/2018 Q2/2018 Q1/2018 Q4/2017 Q3/2017 Q2/2017 Q1/2017 Q4/2016 Q3/2016 Q2/2016 Q1/2016 Q4/2015 Q3/2015 Q2/2015 Q1/2015 Q4/2014 Q3/2014 Q2/2014 Q1/2014 Q4/2013 Q3/2013 Q2/2013 Q1/2013
Total Assets
990 bn VND
2021–2025
Revenue
303 bn VND
2021–2025
Net Profit
3 bn VND
2021–2025
Equity
291 bn VND
2021–2025
YOY GROWTH Q4/2025 vs Q4/2024
-0.4%
Assets Growth (%)
+2.4%
Equity Growth (%)
+17.1%
Revenue Growth (%)
+7.9%
Net Revenue Growth (%)
+7.2%
Net Profit Growth (%)
QOQ GROWTH Q4/2025 vs Q3/2025
+1.8%
Assets Growth (%)
-1.8%
Equity Growth (%)
+61.4%
Revenue Growth (%)
+57.6%
Net Revenue Growth (%)
+466.0%
Net Profit Growth (%)
D
35/100
FINANCIAL HEALTH
profitability: 5/25 leverage: 5/25 margin: 5/25 growth: 20/25
ANALYST CONSENSUS

Aggregates use stored analyst metadata from configured sources (e.g. fireant.vn); coverage is not comprehensive for all listed names. Each row includes source and URL.

OPINIONS (730D)
0
WITH TARGET
0
MEAN TARGET
—
MEDIAN TARGET
—
TARGET RANGE
—
REPORTS IN WINDOW
Date Firm Rating Target Vs Mean Source
No analyst rows stored yet for this ticker. Run ingestion or try again later.

JSON: /api/analyst/DBT

KEY RATIOS (2025)
1.16
ROE (%)
Net Profit After Tax / Owner's Equity × 100
0.34
ROA (%)
Net Profit After Tax / Total Assets × 100
29.16
Gross Margin (%)
Gross Profit / Revenue × 100
1.11
Net Margin (%)
Net Profit After Tax / Revenue × 100
2.41
Debt/Equity
Total Liabilities / Owner's Equity
3.41
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
1.11
DuPont: Net Margin (%)
0.31
DuPont: Asset Turnover
3.41
DuPont: Eq. Multiplier
1.16
DuPont: ROE (%)

ROE = Net Margin × Asset Turnover × Equity Multiplier

📊 Analyst Consensus

No analyst coverage data available for DBT in the last 730 days.

Balance Sheet Bảng Cân Đối Kế Toán — 36 items, 52 years · values in tỷ đồng
Line Item 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 2024Q2 2024Q1 2023Q4 2023Q3 2023Q2 2023Q1 2022Q4 2022Q3 2022Q2 2022Q1 2021Q4 2021Q3 2021Q2 2021Q1 2020Q4 2020Q3 2020Q2 2020Q1 2019Q4 2019Q3 2019Q2 2019Q1 2018Q4 2018Q3 2018Q2 2018Q1 2017Q4 2017Q3 2017Q2 2017Q1 2016Q4 2016Q3 2016Q2 2016Q1 2015Q4 2015Q3 2015Q2 2015Q1 2014Q4 2014Q3 2014Q2 2014Q1 2013Q4 2013Q3 2013Q2 2013Q1
CURRENT ASSETS (Bn. VND) 758.9 734.1 742.5 730.1 742.3 645.4 678.1 637.0 689.1 683.9 663.4 667.1 641.9 578.5 610.7 625.9 627.0 569.6 591.1 653.0 703.4 632.4 581.6 541.5 524.8 411.0 427.3 382.9 437.3 426.9 445.2 425.7 430.0 461.0 477.6 372.4 318.0 319.6 344.7 296.9 398.2 382.3 357.5 259.0 260.9 279.2 237.7 248.4 267.9 282.6 301.9 299.1
Cash and cash equivalents (Bn. VND) 20.9 5.9 12.4 18.5 7.9 9.1 12.0 18.3 20.6 9.4 9.5 10.8 12.3 15.1 8.3 8.9 19.0 16.9 30.7 33.5 28.6 37.1 30.4 34.7 33.1 27.2 42.8 34.3 48.2 35.2 46.0 55.6 67.9 45.0 43.3 33.2 22.2 16.0 19.4 17.5 43.6 14.4 17.6 9.2 12.5 5.1 13.2 15.1 18.9 18.7 15.7 5.7
Short-term investments (Bn. VND) 57.6 70.9 68.0 64.4 67.4 64.9 63.3 61.1 61.1 65.1 60.1 20.4 14.3 11.3 11.3 11.2 11.0 21.0 21.0 55.0 58.0 55.6 52.8 49.8 49.0 49.0 37.1 35.0 35.0 35.0 36.5 35.0 37.6 38.0 40.7 18.0 38.4 0 4.5 0 0 0.77 6.1 1.0 1.1 1.0 1.00 1.0 0.74 0.71 0.85 0.81
Accounts receivable (Bn. VND) 250.7 199.3 226.4 211.5 193.0 197.1 245.2 218.0 248.2 241.0 224.9 226.1 192.5 194.5 184.8 163.2 184.7 153.6 153.6 151.7 202.7 149.9 156.0 161.8 149.2 140.2 163.5 170.4 180.3 174.7 176.1 185.7 159.6 183.5 188.5 168.5 106.1 136.3 128.9 124.5 172.4 147.8 99.0 74.0 65.0 79.8 86.1 84.6 95.3 111.5 136.5 122.9
Net Inventories 424.9 450.1 428.7 428.8 470.1 369.8 354.2 333.8 355.9 362.2 359.6 398.5 412.8 345.5 392.0 427.9 400.0 364.9 369.3 393.9 397.3 372.3 327.9 282.4 279.8 185.3 174.6 135.6 165.7 173.0 179.0 144.0 159.5 187.7 196.7 150.6 148.3 163.8 187.4 151.7 177.7 204.6 228.1 162.3 170.1 178.6 126.4 131.9 141.7 140.6 136.2 154.8
Other current assets 5.0 8.0 7.0 6.9 3.9 4.5 3.3 5.7 3.3 6.2 9.2 11.2 9.9 12.1 14.3 14.7 12.4 13.2 16.4 19.0 16.8 17.4 14.5 12.7 13.7 9.2 9.1 7.6 8.0 9.0 7.5 5.4 5.3 6.8 8.5 2.1 3.0 3.5 4.5 3.2 4.5 14.8 6.7 12.5 12.2 14.7 10.9 15.8 11.3 11.0 12.6 14.9
LONG-TERM ASSETS (Bn. VND) 231.1 238.2 243.0 249.8 251.4 257.3 254.9 246.8 167.1 154.8 152.0 178.6 197.7 173.3 166.8 171.9 175.5 167.7 168.9 192.0 193.6 163.0 162.6 166.8 175.0 183.4 180.1 176.5 166.3 167.1 172.6 160.1 161.2 163.5 184.4 157.1 123.4 121.2 106.2 106.7 41.9 55.9 56.3 57.1 51.3 47.4 49.4 50.0 53.1 53.0 53.5 52.9
Fixed assets (Bn. VND) 117.2 120.9 124.2 127.5 130.7 133.4 129.2 117.5 66.3 64.4 64.5 65.4 64.6 64.7 65.5 56.4 54.4 53.4 51.0 77.8 79.9 76.3 77.7 80.4 83.4 81.2 83.6 87.0 89.5 87.9 90.4 91.3 93.8 95.9 101.7 64.5 27.1 25.6 26.7 26.6 27.4 27.4 27.7 28.7 29.6 29.4 31.0 32.0 48.1 48.3 48.8 49.1
Investment in properties 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2,011
Long-term investments (Bn. VND) 0 0 0 0 0 0 0 0 39.7 27.5 28.1 55.3 70.2 54.0 53.3 54.7 54.4 55.5 55.0 53.2 54.5 56.5 55.7 55.2 51.0 51.6 55.8 49.2 50.0 54.9 59.5 53.2 53.9 51.8 56.0 82.6 91.6 91.6 75.6 75.6 10.8 25.0 25.0 25.0 18.1 14.4 14.4 14.4 0.20 0.20 0.20 0.20
Other non-current assets 106.6 110.5 111.7 115.4 113.9 116.3 119.0 117.2 49.8 52.6 50.1 49.1 49.8 49.5 42.6 53.9 57.4 54.5 54.7 49.7 48.7 24.3 24.5 25.5 24.6 25.3 27.6 26.8 25.8 22.9 18.7 15.4 13.3 15.2 15.8 9.6 4.3 3.5 3.5 3.5 3.4 3.4 3.4 3.4 3.7 3.6 3.9 3.6 4.9 4.5 4.5 3.6
TOTAL ASSETS (Bn. VND) 990.0 972.3 985.5 979.9 993.8 902.7 933.0 883.8 856.2 838.6 815.4 845.6 839.7 751.8 777.5 797.9 802.5 737.2 760.0 845.0 897.1 795.4 744.2 708.3 699.8 594.5 607.3 559.4 603.6 594.0 617.8 585.8 591.2 624.4 662.0 529.5 441.4 440.8 450.9 403.7 440.1 438.2 413.8 316.2 312.2 326.6 287.0 298.4 321.1 335.6 355.4 351.9
LIABILITIES (Bn. VND) 699.3 676.3 689.8 693.8 709.7 640.8 647.5 623.0 609.0 597.9 581.6 611.2 615.5 531.2 561.6 603.6 601.1 547.5 569.9 608.8 650.4 553.5 501.7 465.0 462.4 357.3 358.1 314.3 354.2 359.9 379.7 338.0 345.4 392.1 433.8 331.5 311.2 319.3 334.0 291.5 326.3 336.1 312.9 220.2 219.5 234.5 198.9 210.4 226.0 237.4 258.6 253.3
Current liabilities (Bn. VND) 680.0 652.6 663.2 663.0 675.7 605.2 610.5 574.0 597.3 582.8 566.8 595.5 599.1 513.8 545.9 579.0 583.2 523.5 550.7 589.3 626.4 542.2 489.8 453.4 450.2 356.8 357.5 313.9 354.1 359.8 379.6 337.9 345.3 391.9 433.7 331.3 311.0 319.1 333.9 291.4 326.1 335.8 312.5 219.6 218.2 233.0 197.1 208.4 223.5 234.3 255.2 249.3
Long-term liabilities (Bn. VND) 19.2 23.7 26.7 30.8 34.0 35.5 37.0 48.9 11.7 15.1 14.9 15.8 16.4 17.4 15.7 24.6 17.9 24.1 19.2 19.5 24.0 11.2 11.9 11.6 12.2 0.57 0.53 0.37 0.09 0.09 0.09 0.10 0.10 0.22 0.05 0.22 0.22 0.22 0.05 0.09 0.15 0.32 0.40 0.56 1.3 1.5 1.7 1.9 2.5 3.1 3.5 4.0
OWNER'S EQUITY(Bn.VND) 290.8 296.0 295.7 286.1 284.0 261.9 285.5 260.8 247.2 240.7 233.7 234.4 224.1 220.6 215.9 194.2 201.4 189.7 190.1 236.2 246.7 241.9 242.5 243.4 237.4 237.1 249.3 245.2 249.4 234.1 238.1 247.8 245.8 232.3 228.2 198.0 125.2 121.5 116.9 112.2 113.8 102.0 100.9 96.0 92.7 92.2 88.2 88.0 85.7 89.1 85.7 89.3
Capital and reserves (Bn. VND) 290.7 295.9 295.6 286.0 284.0 261.9 285.4 260.8 247.1 240.7 233.7 234.4 224.1 220.6 215.8 194.2 201.3 189.7 190.1 236.1 246.6 241.9 242.5 243.3 237.4 237.1 249.2 245.1 249.3 234.0 238.1 247.7 245.8 232.3 228.1 198.0 125.1 121.4 116.8 112.1 113.8 102.0 100.9 95.9 92.7 92.1 88.1 88.0 85.7 89.0 85.6 89.2
Undistributed earnings (Bn. VND) 38.1 41.7 55.8 50.5 47.8 40.5 81.7 71.5 63.5 57.9 57.8 59.9 65.6 61.4 56.2 34.7 39.0 26.6 27.0 23.4 41.7 37.3 38.8 42.1 34.1 37.2 43.0 41.7 43.7 30.1 33.6 43.0 39.0 25.9 23.8 32.9 41.2 32.5 27.9 23.2 24.8 20.0 18.9 14.0 10.7 7.7 21.5 22.4 20.1 23.3 21.2 22.6
Budget sources and other funds 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
MINORITY INTERESTS 18.2 19.7 19.7 18.0 18.6 22.8 28.1 13.6 8.0 7.1 7.2 7.1 5.6 6.1 6.6 5.4 8.4 8.2 8.3 57.2 56.1 56.6 55.4 53.8 56.1 52.8 71.1 68.3 70.5 68.8 69.4 69.6 71.7 71.3 69.2 29.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL RESOURCES (Bn. VND) 990.0 972.3 985.5 979.9 993.8 902.7 933.0 883.8 856.2 838.6 815.4 845.6 839.7 751.8 777.5 797.9 802.5 737.2 760.0 845.0 897.1 795.4 744.2 708.3 699.8 594.5 607.3 559.4 603.6 594.0 617.8 585.8 591.2 624.4 662.0 529.5 436.4 440.8 450.9 403.7 440.1 438.2 413.8 316.2 312.2 326.6 287.0 298.4 321.1 335.6 355.4 351.9
Prepayments to suppliers (Bn. VND) 6.4 10.2 4.6 10.7 5.7 12.2 19.4 25.5 21.0 20.5 16.4 13.1 2.1 8.5 5.4 4.2 0.40 1.1 1.5 4.1 3.9 5.6 1.6 1.6 4.2 1.7 0.37 3.0 3.4 3.8 2.8 5.9 3.7 2.0 2.1 2.3 0.62 15.7 16.8 16.8 70.4 67.2 14.0 0.01 2.6 0.96 0.98 0.07 1.1 3.2 0.92 1.3
Short-term loans receivables (Bn. VND) 11.0 11.0 14.0 11.0 11.0 2.0 0 0 20.0 15.0 5.0 0 0 0 0 0 0 0 0 0 0 0 10.0 10.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8.0 0 0 0 0 0 0 0 0 0 0 0 0 0
Inventories, Net (Bn. VND) 431.0 451.8 434.2 431.4 473.4 373.6 359.7 337.6 360.3 367.2 368.2 409.2 422.6 357.6 401.9 441.2 409.1 376.4 380.8 397.6 402.3 378.2 328.5 283.0 280.6 185.7 175.0 136.0 166.1 174.4 180.4 144.9 160.4 189.4 198.4 151.7 150.3 165.9 189.5 155.1 181.0 206.6 230.1 164.4 172.0 179.9 127.7 133.3 143.3 143.2 138.8 157.3
Other current assets (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9.7 0 8.4 8.7 9.9 7.8 11.8 7.6 8.4 8.9 10.0
Investment and development funds (Bn. VND) 11.8 11.8 11.8 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.4 9.1 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 0 5.0 8.9 5.0 5.0 5.0 8.9 5.0 5.0 5.0 5.0 4.5 4.5 4.5 3.9 3.9
Common shares (Bn. VND) 219.7 219.7 205.3 205.3 205.3 186.1 163.3 163.3 163.3 163.3 156.3 156.3 142.1 142.1 142.1 142.1 142.1 142.1 142.1 142.1 135.3 135.3 135.3 135.3 135.3 135.3 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1 77.0 77.0 77.0 77.0 77.0 70.0 70.0 70.0 70.0 70.0 30.0 30.0 30.0 30.0 30.0 30.0
Paid-in capital (Bn. VND) 219.7 219.7 205.3 205.3 205.3 186.1 163.3 163.3 163.3 163.3 156.3 156.3 142.1 142.1 142.1 142.1 142.1 142.1 142.1 142.1 135.3 135.3 135.3 135.3 135.3 135.3 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1 77.0 77.0 77.0 77.0 77.0 70.0 70.0 70.0 70.0 70.0 30.0 30.0 30.0 30.0 30.0 30.0
Long-term borrowings (Bn. VND) 14.9 19.3 22.1 26.2 29.2 33.4 34.7 48.9 11.7 15.0 14.8 15.7 16.3 16.4 14.6 23.5 17.8 23.9 19.1 19.4 23.8 10.8 11.5 10.8 11.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.11 0.23 0.34 0.46 1.2 1.4 1.6 1.9 2.5 3.1 3.4 3.8
Advances from customers (Bn. VND) 0.83 0.61 0.48 0.43 0.22 0.76 2.9 1.2 1.5 1.8 1.5 2.2 4.6 2.6 2.4 1.1 -0.94 0.43 1.3 1.4 0.44 0.40 0.44 0.49 0.49 1.00 0.97 0.27 0.31 0.77 0.26 0.62 0.35 1.1 4.4 0.38 0.19 0.02 0.11 0.02 0.19 0.78 0.43 0.07 0.45 0.91 0.28 0.99 2.8 1.5 1.3 1.5
Short-term borrowings (Bn. VND) 533.7 565.8 574.4 564.4 515.8 513.4 509.3 487.4 464.7 457.1 422.6 424.3 394.2 362.3 383.1 361.8 365.5 357.9 368.1 392.0 401.9 406.1 369.3 339.6 314.9 257.1 224.2 219.0 221.2 241.4 256.3 231.7 219.9 226.4 189.9 174.3 192.0 166.0 157.9 159.7 191.8 193.3 162.6 127.1 126.7 124.7 121.7 121.3 144.0 130.6 155.1 149.7
Good will (Bn. VND) 30.3 31.3 32.4 33.4 34.4 34.3 35.2 46.0 0.90 0.99 1.1 1.1 1.2 1.3 1.4 1.5 1.6 1.6 1.7 4.4 4.6 4.8 5.0 5.2 4.8 5.3 5.8 6.1 6.1 6.3 6.5 6.7 7.3 7.3 7.3 3.1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Long-term prepayments (Bn. VND) 63.0 65.4 66.2 68.0 66.8 68.6 70.6 59.7 38.0 39.9 39.1 40.6 41.7 41.2 35.9 47.9 51.0 47.9 48.6 42.9 43.3 18.5 18.9 19.1 19.7 20.0 20.5 20.7 19.7 16.6 11.3 8.4 5.7 7.8 7.9 6.4 4.3 3.5 3.5 3.5 3.4 3.3 3.4 3.3 3.6 3.5 3.8 3.5 4.1 4.3 3.9 3.4
Other long-term assets (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0 0 16.0 0 0 0 0 0 0 0 0 0 0 0 0 0.07 0.07 0.07 0.07 3.7 3.7 3.7 3.7 3.7 3.7 13.9 4.2 4.2 10.8 10.8 10.8 10.8 10.8 10.8 3.9 0.20 0.20 0.20 0.20 0.20 0.20 0.20
Other long-term receivables (Bn. VND) 6.6 6.4 6.3 6.4 6.3 6.5 6.0 3.1 3.1 2.9 2.3 2.4 2.5 2.7 2.5 2.3 4.2 4.2 4.7 4.4 5.0 5.2 4.8 4.6 14.1 13.4 13.1 6.5 1.5 1.5 3.9 0.34 0.24 0.23 10.5 0.23 0.23 0.23 0.23 0.23 0.33 0 0.10 0 0 0 0 0 0 0 0 0
Long-term trade receivables (Bn. VND) 6.6 6.4 6.3 6.4 6.3 6.5 6.0 3.1 3.1 2.9 2.3 2.4 2.5 2.7 2.5 2.3 4.2 4.2 4.7 4.4 5.0 5.2 4.8 4.6 14.1 23.8 13.1 13.5 1.1 1.5 3.9 0.34 0.24 0.23 10.5 0.23 0.23 0.23 0.23 0.23 0.33 0 0.10 0 0 0 0 0 0 0 0 0
Income Statement Báo Cáo Kết Quả Kinh Doanh — 25 items, 52 years · values in tỷ đồng
Line Item 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 2024Q2 2024Q1 2023Q4 2023Q3 2023Q2 2023Q1 2022Q4 2022Q3 2022Q2 2022Q1 2021Q4 2021Q3 2021Q2 2021Q1 2020Q4 2020Q3 2020Q2 2020Q1 2019Q4 2019Q3 2019Q2 2019Q1 2018Q4 2018Q3 2018Q2 2018Q1 2017Q4 2017Q3 2017Q2 2017Q1 2016Q4 2016Q3 2016Q2 2016Q1 2015Q4 2015Q3 2015Q2 2015Q1 2014Q4 2014Q3 2014Q2 2014Q1 2013Q4 2013Q3 2013Q2 2013Q1
Revenue YoY (%) 0 -0 0 -0 0 0 0 0 0 -0 0 0 0 0 0 -0 -0 -0 -0 -0 0 0 -0 0 0 -0 -0 0 -0 0 -0 -0 0 0 0 0 0 0 0 0 0 0 0 0 -0 -0 -0 -0 0 0 0 0
Revenue (Bn. VND) 302.5 187.5 256.9 166.7 258.4 200.8 224.2 185.8 246.4 189.6 202.9 173.7 233.8 203.5 173.7 145.1 184.9 136.0 156.5 155.7 289.6 185.7 170.9 204.2 250.1 184.8 192.1 181.0 236.9 201.3 204.6 176.2 249.1 189.4 221.0 180.6 158.3 143.2 143.2 129.5 155.7 134.7 140.6 126.4 140.5 126.8 136.0 125.5 142.8 137.7 164.2 142.0
Attribute to parent company (Bn. VND) 2.7 0.58 8.3 2.7 3.6 2.0 1.6 7.4 6.2 0.71 -1.1 9.7 4.4 5.9 22.7 3.7 14.1 0.14 4.1 -0.32 5.6 -1.8 2.0 4.6 8.9 1.2 5.9 5.4 9.7 1.9 4.8 3.8 11.8 4.8 3.6 5.1 8.7 4.6 5.7 6.2 11.8 1.1 6.1 3.2 3.1 2.7 3.3 2.3 2.4 2.3 3.7 2.1
Attribute to parent company YoY (%) -0 -0 0 -0 -0 0 0 -0 0 -0 -0 0 -0 0 0 0 0 0 0 -0 -0 -0 -0 -0 -0 -0 0 0 -0 -0 0 -0 0 0 -0 -0 -0 0 -0 0 0 -0 0 0 0 0 -0 0 0 0 0 0
Financial Income 1.1 0.94 3.4 1.3 1.6 2.6 -0.30 4.7 1.2 2.2 0.48 0.63 1.2 0.52 1.6 2.0 4.4 3.4 21.5 2.8 3.3 1.8 2.9 2.2 3.3 3.1 1.6 0.98 1.2 0.91 0.88 1.6 1.3 1.7 2.7 0.29 5.9 0.50 0.15 0.40 28.4 0.68 3.0 2.5 6.1 0.60 1.8 0.94 1.0 0.23 2.8 0.53
Interest Expenses -10.1 -10.2 -10.3 -10.1 -10.2 -9.9 -10.2 -9.9 -10.7 -9.8 -9.8 -9.3 -7.8 -6.8 -6.1 -5.5 -6.2 -5.1 -5.9 -6.2 -6.7 -5.6 -6.4 -5.2 -4.6 -3.6 -4.6 -3.4 -3.5 -3.3 -3.5 -3.0 -2.8 -2.9 -2.7 -2.7 -2.7 -2.2 -2.3 -2.4 -2.6 -2.5 -2.1 -2.0 -2.1 -2.4 -2.7 -2.3 -2.5 -4.1 -4.3 -4.1
Sales 302.5 187.5 256.9 166.7 258.4 200.8 224.2 185.8 246.4 189.6 202.9 173.7 233.8 203.5 173.7 145.1 184.9 136.0 156.5 155.7 289.6 185.7 170.9 204.2 250.1 184.8 192.1 181.0 236.9 201.3 204.6 176.2 249.1 189.4 221.0 180.6 158.3 143.2 143.2 129.5 155.7 134.7 140.6 126.4 140.5 126.8 136.0 125.5 142.8 137.7 164.2 142.0
Sales deductions -23.6 -10.5 -13.7 -5.4 0.01 -0.22 -0.11 -0.38 -0.26 -0.35 -0.29 -0.09 -0.37 -0.31 -0.26 -0.29 -10.0 -1.4 -2.1 -8.4 -4.5 -0.78 -1.8 -0.80 -1.6 -2.4 -1.2 -2.3 -2.9 -1.9 -2.9 -1.4 -4.6 -2.5 -1.6 -0.82 -2.1 -0.74 -0.99 -0.39 -1.9 -1.6 -1.1 -0.88 -2.0 -1.2 -1.1 -1.4 -3.6 -1.0 -1.7 -0.30
Net Sales 278.9 177.0 243.2 161.2 258.4 200.6 224.1 185.4 246.1 189.2 202.7 173.6 233.5 203.2 173.4 144.8 174.9 134.6 154.4 147.3 285.1 184.9 169.1 203.4 248.4 182.4 190.9 178.8 234.0 199.4 201.7 174.8 244.5 186.9 219.4 179.8 156.3 142.5 142.2 129.1 153.9 133.2 139.5 125.6 138.5 125.7 134.9 124.1 139.2 136.6 162.5 141.7
Cost of Sales -190.7 -100.3 -148.3 -82.7 -148.4 -127.1 -138.9 -107.9 -150.8 -116.0 -126.8 -108.5 -153.8 -127.9 -123.5 -99.8 -112.7 -94.6 -119.2 -101.1 -227.0 -131.9 -122.9 -149.9 -191.9 -142.8 -143.9 -136.7 -181.3 -157.1 -156.6 -133.8 -188.4 -139.8 -172.1 -140.9 -119.4 -106.6 -106.0 -94.7 -120.6 -100.0 -107.1 -97.9 -113.0 -104.6 -111.5 -102.5 -109.6 -108.5 -130.2 -112.2
Gross Profit 88.2 76.7 94.9 78.6 110.0 73.5 85.2 77.4 95.4 73.2 75.9 65.2 79.6 75.3 49.9 45.0 62.2 39.9 35.2 46.2 58.1 53.0 46.3 53.5 56.5 39.6 47.0 42.1 52.7 42.3 45.1 41.0 56.2 47.1 47.3 38.8 36.9 35.8 36.3 34.5 33.3 33.1 32.4 27.7 25.5 21.0 23.4 21.6 29.6 28.1 32.3 29.5
Financial Expenses -10.3 -7.7 -14.4 -10.6 -10.2 -9.7 -10.6 -10.2 -10.7 -10.7 -18.9 -9.4 -8.8 -6.9 -5.5 -6.3 -6.1 -5.9 -6.4 -6.3 -8.5 -6.6 -6.5 -5.4 -5.3 -3.8 -4.2 -3.8 -3.9 -5.4 -4.1 -6.1 -4.8 -7.1 -12.6 -2.9 -3.1 -2.4 -3.8 -2.4 -3.0 -7.2 -4.4 -2.2 -2.4 -2.5 -3.7 -2.9 -4.6 -5.7 -5.5 -5.3
Gain/(loss) from joint ventures 0 0 0 0 0 0 0 0 -1.4 -0.55 1.9 0.95 0.37 1.2 1.9 0.94 1.3 0.46 2.2 0.18 0.82 1.2 2.0 0 2.4 0.68 1.7 1.1 2.6 -0.09 1.8 1.3 1.8 0 3.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling Expenses -68.3 -53.8 -56.9 -50.8 -76.8 -50.6 -59.7 -49.8 -61.0 -49.5 -47.5 -34.3 -49.5 -49.5 -36.0 -27.3 -36.4 -30.7 -37.6 -32.4 -35.4 -36.1 -31.2 -28.5 -30.8 -26.0 -29.5 -19.1 -28.8 -21.2 -25.7 -20.9 -25.6 -25.0 -23.5 -20.1 -20.3 -19.9 -14.5 -15.5 -27.4 -17.3 -16.8 -14.4 -23.3 -19.5 -18.5 -15.9 -25.5 -20.1 -17.9 -17.5
General & Admin Expenses -17.5 -15.6 -15.5 -15.0 -18.2 -13.8 -12.2 -15.9 -15.4 -12.2 -12.0 -10.7 -17.7 -13.8 -10.7 -10.7 -8.7 -6.9 -11.8 -9.2 -10.8 -11.2 -11.3 -14.7 -13.5 -13.1 -10.7 -13.0 -18.1 -14.5 -11.5 -13.1 -19.1 -19.9 -15.5 -9.4 -10.9 -8.7 -11.3 -9.5 -18.7 -9.2 -8.1 -10.8 -4.4 -3.5 -3.1 -2.9 1.2 -4.3 -8.9 -6.1
Operating Profit/Loss -6.7 0.58 11.6 3.4 6.4 2.0 2.4 6.1 8.2 2.6 -0.33 12.3 5.1 6.9 1.0 3.5 16.7 0.25 3.2 1.2 7.5 2.0 2.2 7.1 12.7 0.54 5.9 8.2 5.7 2.1 6.4 3.8 9.8 -3.2 1.6 6.7 8.6 5.4 6.8 7.5 12.7 0.13 6.0 2.8 1.5 -3.9 -0.10 0.83 1.7 -1.7 2.8 1.1
Other income 15.1 0.12 0.17 124 -1.9 0.03 3.9 2.5 0.21 0.24 2.1 0.05 0 0.46 29.8 1.8 0.46 0.04 -0.04 0.16 0.61 0.29 0.36 0.57 0.73 0.81 0.51 0.51 6.6 0.70 0.66 0.85 10.3 18.3 1.2 0.26 2.3 0.33 0.34 0.27 3.2 1.7 1.8 1.3 1.0 15.7 10.4 7.0 1.7 9.2 8.5 8.6
Other Income/Expenses -0.02 -7,614 -0.03 -0.18 1.1 -0.09 -1.9 -0.09 -0.03 -1.2 -0.98 -0.04 -0.31 -0.02 0.69 -0.77 -0.19 -109 -5,675 -3,897 0.13 -2.1 -7,988 -481 -0.09 -8,670 -0.02 -1,146 -0.09 -8,428 -0.15 -0.04 -4.5 -7.5 -0.10 -0.06 -689 -816 -1,547 -3 -598 -1,474 -0.09 -9 1.8 -8.4 -5.8 -4.9 0.57 -4.4 -4.8 -6.4
Net other income/expenses 15.1 0.11 0.14 -0.18 -0.77 -0.07 1.9 2.4 0.18 -0.95 1.1 0.02 -0.31 0.45 30.5 1.0 0.28 0.04 -0.04 0.15 0.74 -1.8 0.35 0.57 0.64 0.80 0.50 0.51 6.6 0.69 0.51 0.81 5.8 10.8 1.1 0.20 2.3 0.33 0.34 0.27 3.2 1.7 1.7 1.3 2.9 7.4 4.6 2.1 2.3 4.8 3.6 2.2
Profit before tax 8.4 0.69 11.7 3.3 5.7 1.9 4.3 8.5 8.4 1.7 0.75 12.3 4.8 7.4 31.5 4.6 17.0 0.29 3.1 1.4 8.3 0.24 2.6 7.7 13.4 1.3 6.4 8.7 12.3 2.8 6.9 4.6 15.6 7.6 2.7 6.9 10.9 5.8 7.1 7.7 15.9 1.8 7.8 4.1 4.3 3.5 4.5 3.0 4.0 3.1 6.5 3.3
Business income tax - current -3.9 -1.4 -2.5 -2.5 -1.9 -1.7 -3.5 -2.9 -0.42 -2.9 -4.4 -3.3 -0.28 -3.7 -7.4 -0.87 -2.5 -0.87 -1.9 -0.67 -2.1 -1.2 -0.14 -1.7 -2.4 -0.63 -1.1 -1.5 -1.8 -0.65 -0.66 -1.7 -2.0 -2.0 -1.5 -1.7 -2.1 -1.2 -1.5 -1.6 -4.1 -0.71 -1.7 -0.92 -1.3 -0.77 -1.2 -0.65 -1.7 -1.0 -2.5 -0.95
Business income tax - deferred -1.1 1.3 -0.82 1.2 -0.62 0.31 1.7 0.50 -0.80 1.8 2.6 1.1 -0.16 1.7 0.79 -0.08 -0.11 0.62 1.9 -1.0 0.15 0.31 -0.74 0 -0.14 0.10 0.33 -0.38 -0.13 5,234 -0.93 0.79 0.14 0 0.63 0 0 0 0 0 0 0 0 0 0 0 0 0 0.08 0 0.18 0
Net Profit For the Year 3.4 0.59 8.4 2.0 3.1 0.56 2.4 6.1 7.2 0.62 -1.1 10.1 4.4 5.4 24.9 3.6 14.4 0.04 3.2 -0.33 6.3 -0.62 1.7 6.0 10.8 0.81 5.6 6.8 10.3 2.1 5.3 3.7 13.8 5.6 1.9 5.2 8.7 4.6 5.7 6.2 11.8 1.1 6.1 3.2 3.1 2.7 3.3 2.3 2.4 2.1 4.1 2.4
Minority Interest 0.65 0.02 0.14 -0.61 -0.43 -1.5 0.86 -1.3 0.93 -0.09 0.04 0.40 164 -0.46 2.2 -0.08 0.26 -0.10 -0.94 -0.01 0.68 1.2 -0.27 1.4 2.0 -0.41 -0.29 1.5 0.62 0.22 0.55 -0.12 2.0 0.78 -1.7 0.06 0 0 0 0 0 0 0 0 0 0 0 0 0.01 -0.17 0.38 0.24
Attributable to parent company 2.7 0.58 8.3 2.7 3.6 2.0 1.6 7.4 6.2 0.71 -1.1 9.7 4.4 5.9 22.7 3.7 14.1 0.14 4.1 -0.32 5.6 -1.8 2.0 4.6 8.9 1.2 5.9 5.4 9.7 1.9 4.8 3.8 11.8 4.8 3.6 5.1 8.7 4.6 5.7 6.2 11.8 1.1 6.1 3.2 3.1 2.7 3.3 2.3 2.4 2.3 3.7 2.1
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 37 items, 52 years · values in tỷ đồng
Line Item 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 2024Q2 2024Q1 2023Q4 2023Q3 2023Q2 2023Q1 2022Q4 2022Q3 2022Q2 2022Q1 2021Q4 2021Q3 2021Q2 2021Q1 2020Q4 2020Q3 2020Q2 2020Q1 2019Q4 2019Q3 2019Q2 2019Q1 2018Q4 2018Q3 2018Q2 2018Q1 2017Q4 2017Q3 2017Q2 2017Q1 2016Q4 2016Q3 2016Q2 2016Q1 2015Q4 2015Q3 2015Q2 2015Q1 2014Q4 2014Q3 2014Q2 2014Q1 2013Q4 2013Q3 2013Q2 2013Q1
Net Profit/Loss before tax 8.4 0.69 11.7 3.3 5.7 1.9 4.3 8.5 8.4 1.7 0.75 12.3 4.8 7.4 31.5 4.6 17.0 0.29 3.1 1.4 8.3 0.48 2.6 7.7 13.4 1.3 6.4 8.7 12.3 2.8 6.9 4.6 15.6 7.6 2.7 6.9 10.9 5.8 7.1 7.7 15.9 1.8 0 0 4.3 3.5 4.5 3.0 4.0 3.1 6.5 3.3
Depreciation and Amortisation 4.6 4.6 4.6 4.6 5.0 4.8 2.2 5.2 2.3 2.3 2.2 2.1 2.1 2.1 2.1 1.3 -0.38 1.5 6.5 -2.0 3.0 3.7 3.8 3.1 3.6 2.5 3.8 3.4 3.8 2.6 3.5 3.1 5.4 2.7 3.1 1.8 1.0 1.1 1.1 1.0 0.85 1.1 0 0 0 1.8 0.93 0.93 1.5 -0.13 1.6 1.6
Provision for credit losses 4.8 -6.7 6.2 -0.59 -0.90 -1.8 1.9 -0.64 -1.0 -3.4 -1.8 0.88 -1.7 2.2 -2.9 4.1 -1.5 -0.98 8.3 -1.2 4.2 0.18 0.08 -0.21 0.43 -0.22 0.15 -0.44 0.18 -0.38 0.85 0 -0.98 -4.7 0.68 0 -0.25 0 -1.2 0 0.94 0.20 0 0 0.81 -0.15 0.04 -0.02 -1.1 -0.01 -0.11 -0.02
Unrealized foreign exchange gain/loss 0.05 0.08 -0.17 0.35 -0.28 -0.14 0.16 0.30 -0.11 0.72 0.29 -0.25 0.29 0.51 -4.1 3.5 1.8 -1.8 -3.0 1.5 1.1 0 0.14 0 0 -0.26 0.08 0.18 -0.09 3.1 -2.2 2.2 9.1 0 4.7 0 0 -0.81 0.81 0 0 -0.81 0 0 -2.5 2.1 0.40 0 -0.12 -0.27 -1.8 2.2
Profit/Loss from investing activities -14.9 -0.68 -3.7 -0.62 -0.43 -2.1 -3.7 -0.32 1.2 -0.87 4.9 -1.2 -0.19 -1.8 -33.2 -1.7 -1.7 0.50 -22.4 -0.59 -1.3 -5.8 -3.4 -0.82 -4.7 2.1 -3.5 -0.60 -5.9 1.9 -3.8 -0.72 -5.1 4.4 -5.8 -0.11 -2.9 -0.37 -0.03 -0.10 -24.7 -0.27 0 0 -0.04 -0.20 1.4 -2.5 -0.84 -1.6 1.1 -1.1
Interest Expense 10.2 10.2 10.3 10.1 10.2 9.9 10.2 9.9 10.7 9.8 9.8 9.3 7.8 6.8 6.1 5.5 6.2 5.1 5.9 6.2 6.7 13.5 6.4 5.2 4.6 3.6 3.5 3.4 4.3 3.3 3.5 2.9 2.2 3.1 2.7 2.7 2.7 2.2 2.3 2.4 2.6 2.5 0 0 2.1 2.4 2.7 2.3 3.1 3.5 4.3 4.1
Interest income and dividends 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.06 -0.06 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating profit before changes in working capital 13.1 8.2 28.9 17.1 19.2 12.6 17.8 22.9 21.4 10.2 16.1 23.2 13.1 17.2 -0.48 17.2 21.5 4.5 -3.2 5.3 22.0 12.0 9.5 14.9 17.3 9.2 10.5 14.7 14.6 13.3 9.0 12.0 25.2 13.1 8.2 11.4 11.5 7.9 10.1 11.0 -4.4 4.6 0 0 4.7 9.4 9.9 3.7 6.6 4.6 11.4 10.1
Increase/Decrease in receivables -48.3 21.8 -29.6 -19.7 -109.9 31.4 143.3 -27.2 -0.74 -2.9 9.3 -18.0 0.59 -5.7 -22.5 4.6 -32.0 1.6 -25.8 65.8 -49.1 -7.2 5.6 -5.5 -14.2 24.1 -2.8 4.3 -20.9 -0.96 0.63 -22.8 16.7 -6.3 -14.2 -25.4 33.7 -13.4 1.3 -9.0 -7.6 -64.3 0 0 17.2 2.1 2.2 -12.6 17.3 20.5 -0.78 -17.5
Increase/Decrease in inventories 20.8 -17.3 -0.39 42.0 -98.1 -15.5 -18.0 22.7 6.9 1.0 40.9 16.7 -65.1 44.3 39.3 -30.9 -32.7 4.4 18.9 -3.6 -29.2 -44.6 -45.7 8.5 -93.8 -9.9 -46.5 45.7 9.4 8.5 -37.4 37.9 16.8 12.9 -38.1 29.2 15.6 23.6 -34.5 36.2 25.5 23.6 0 0 7.9 -52.1 5.6 -9.0 -1.9 -3.6 18.3 -8.4
Increase/Decrease in payables 60.3 -13.4 10.6 -58.0 189.5 -9.9 -131.6 -31.9 6.4 -22.6 -31.3 -36.1 55.5 -15.5 -48.9 9.8 50.2 -15.7 -22.7 -32.6 86.4 -40.9 5.3 -35.1 36.2 -35.5 49.1 -59.2 29.5 -2.5 17.8 -43.9 0.18 -164.6 113.0 -15.9 -58.1 -21.3 42.6 -10.3 -11.6 -5.2 0 0 -18.6 34.0 -15.7 12.1 -26.5 14.3 -15.8 -6.1
Increase/Decrease in prepaid expenses 4.8 0.56 -0.58 -0.77 3.6 1.8 26.3 -24.5 2.4 -2.0 3.6 -0.49 1.5 -7.8 13.2 1.7 -1.4 1.9 -5.8 -2.9 -23.5 3.0 -0.36 0.52 0.48 2.1 -0.34 -1.5 -3.0 -5.6 -3.4 -3.0 1.9 1.4 -2.1 -0.96 -0.81 0.02 -0.05 0.01 -0.12 0.08 0 0 -0.05 0.67 0.90 -0.21 -0.26 -0.61 0.10 -0.37
Interest paid -10.0 -10.2 -11.7 -8.8 -9.8 -10.2 -10.5 -10.1 -10.5 -9.7 -9.9 -9.3 -7.5 -6.8 -6.1 -5.4 -6.2 -5.1 -6.1 -6.2 -6.4 -20.4 -5.9 -5.2 -4.6 -3.6 -3.5 -3.4 -4.3 -3.3 -3.5 -2.9 -2.2 -3.0 -2.6 -2.9 -2.7 -2.2 -2.3 -2.4 -2.6 -2.6 0 0 -2.1 -2.5 -2.5 -2.3 -3.1 -3.8 -3.9 -4.1
Business Income Tax paid -0.62 0 -0.29 -9.3 -0.12 -0.53 -1.1 -8.9 -0.37 0 0.08 -1.6 -4.1 -0.09 -9.4 -0.04 -3.5 0 -0.10 -5.9 -0.25 -5.5 0.59 -1.8 -0.32 -0.39 -1.4 -1.7 -0.46 -0.42 -1.9 -0.33 -4.1 -2.0 1.5 -4.1 -2.5 -1.6 -1.6 -4.1 -0.71 -1.7 0 0 0 -0.98 2.3 -4.8 0 -2.3 0.10 -2.6
Other receipts from operating activities 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -1.9 1.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -6.9 0 0 0 -10.7 10.7 0 0 0 -0.80 0.80
Other payments on operating activities -0.02 3,602 -0.01 -0.09 -0.32 -0.01 -9,298 -0.01 -0.48 -0.04 -1.3 -0.02 -9,700 -8,200 -0.22 -0.09 -0.02 -1,500 -0.83 -0.32 -1.1 -2.0 -0.49 -0.34 -0.12 -0.94 -0.11 -4.1 -1.1 -1.1 -0.17 -0.30 0.03 0.22 -0.66 -0.07 -0.02 -0.07 -0.02 -0.05 -0.03 -9,001 0 0 0.45 10.8 -11.2 -0.08 -3.8 -1.2 1.9 -2.2
Net cash inflows/outflows from operating activities 40.1 -10.3 -3.2 -37.5 -5.9 9.7 26.2 -56.9 25.1 -26.1 27.4 -25.6 -6.1 25.6 -35.1 -3.1 -4.1 -8.4 -45.6 19.5 -1.3 -105.7 -33.3 -22.1 -59.0 -15.0 5.0 -5.2 23.6 8.0 -19.1 -23.3 54.5 -148.3 65.1 -8.8 -3.3 -7.1 15.5 21.4 -1.5 -52.5 0 0 9.4 -9.4 2.2 -13.3 -11.6 27.9 10.5 -30.5
Purchase of fixed assets -0.56 -1.2 -0.40 -0.59 1.2 -8.7 -1.3 -5.3 -3.5 -2.5 -4.6 -0.27 -8.7 -0.76 -9.5 -1.6 -5.6 -0.21 -1.6 -1.7 -10.4 -2.5 0.09 -0.35 -5.4 -0.47 -0.03 -0.88 -7.3 -1.2 -1.5 -0.49 -10.8 6.0 -3.5 -0.52 -3.8 -0.02 -0.45 -1.00 -0.71 -0.31 0 0 -0.18 -0.10 0 0 -1.3 0.56 -1.3 -0.08
Proceeds from disposal of fixed assets 16.8 0 0 0 -1.6 2.8 14.2 0 0 0.24 10.7 0 -0.34 0.41 30.9 0.60 0.22 0.02 -1,800 0.02 0 0 0 0 0 -3.4 3.4 0 7.5 0 0 0 15.9 -7,273 7,273 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Loans granted, purchases of debt instruments (Bn. VND) -39.8 28.8 -14.9 -3.1 -12.5 -3.6 -2.2 -0.08 -1.0 -15.0 -5.2 -6.1 -3.0 0 -0.15 0 0 0 0 0 -3.7 -2.8 -2.5 0 0 -13.5 -0.50 0 0 0.99 -0.99 0 0 0.45 -20.5 0 0 8.0 -8.0 0 0 6.7 0 0 0 0 0 0 0 2.1 -2.1 0
Collection of loans, proceeds from sales of debts instruments (Bn. VND) 43.2 -16.0 5.7 6.1 1.0 0 -20.0 20.0 0 0 0 0 0 0 0 0 10.0 0 31.0 3.0 1.3 10.0 -0.48 0.48 0 -0.62 0.62 0 0 -2.0 2.0 0 0 -0.78 0.78 0 0 -1.3 1.3 0 0 -1.6 0 0 0 0 0 0 0 -1.9 1.9 0
Investment in other entities -9.0 0 0 0 0 -22.5 -7.9 -6.5 -14.0 0.55 -28.1 0 -16.4 0 0.92 -8.3 0 0 -2.0 0 -0.84 2.0 0 0 0 -28.2 4.0 -4.0 0 -1.0 1.0 -1.1 -53.3 52.6 -21.8 -10.0 -9.8 -17.1 1.0 -12.5 0 13.8 0 0 -4.6 -4.0 2.6 -2.6 -1.0 -2.2 0 0
Proceeds from divestment in other entities 0 0 0 0 0 17.4 0 0 0 0 0 0 0 0 0 0 8,315 -8,315 42.4 0 0 0 0 0 0.07 0 0 0 3.7 0 0 0 18.1 5.4 0.13 0 -5.9 5.9 -5.9 5.9 39.7 0 0 0 0.81 3.6 -2.3 2.3 1.0 2.0 0 0
Gain on Dividend 0.57 3.7 0.75 0.24 -0.01 2.2 0.73 0.16 0.38 0.91 1.1 0.40 -0.19 0.59 -0.07 0.18 0.12 0.08 -2.5 3.3 -2.4 2.7 1.5 0.82 4.7 0.57 0.74 0.60 5.9 -0.45 2.4 0.72 5.1 -0.66 2.0 0.11 2.9 0.37 0.03 0.10 0.40 0.18 0 0 0.04 0.20 -1.4 2.5 0.84 1.4 -0.85 1.1
Net Cash Flows from Investing Activities 11.2 15.2 -8.9 2.6 -11.9 -12.4 -16.5 8.2 -18.2 -15.8 -26.1 -5.9 -28.6 0.24 22.2 -9.1 4.7 -0.12 67.3 4.7 -16.1 9.5 -1.3 0.95 -0.72 -45.6 8.2 -4.3 9.8 -3.7 2.9 -0.87 -24.9 63.0 -42.8 -10.4 -16.6 -4.2 -12.0 -7.5 39.3 18.7 0 0 -3.9 -0.26 -1.1 2.2 -0.42 2.0 -2.3 1.0
Increase in charter captial 0 0 0 0 19.1 0 0 0 0 7.0 0 0 0 0 0 0 0.09 0 0 0 0 0 0 0 0 12.1 0 0 0 0 0 0 -0.07 51.1 -0.07 34.6 0 0 0 0 0 0 0 0 -40.0 40.5 0 0 0 0 0 0
Payments for share repurchases 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.02 -0.08 0 0 0 0 0 -0.02 -0.01 0 0 0 0 0 0 0 0 0 0 40.0 -38.7 0 0 0 0 0 0
Proceeds from borrowings 212.6 266.1 214.4 187.3 252.5 231.6 190.5 214.4 207.5 228.8 189.7 159.1 206.3 122.6 180.3 161.5 146.3 125.9 162.4 151.3 222.1 495.9 236.2 175.2 249.2 174.8 150.5 122.9 126.8 137.2 145.7 128.7 142.2 179.0 114.1 100.5 127.7 117.5 101.3 67.5 120.1 100.5 0 0 117.2 111.9 112.3 95.6 138.8 113.5 128.4 128.8
Repayment of borrowings -247.3 -275.8 -206.8 -140.0 -244.2 -238.4 -200.1 -168.1 -203.2 -195.1 -191.4 -129.7 -174.4 -141.6 -167.9 -159.5 -144.8 -131.3 -186.3 -166.0 -213.2 -392.9 -205.8 -151.1 -180.0 -141.9 -145.3 -125.1 -147.1 -152.2 -121.0 -117.0 -148.9 -143.0 -114.0 -123.3 -101.5 -109.5 -103.0 -99.7 -121.6 -69.9 0 0 -115.2 -109.1 -112.2 -83.7 -125.9 -138.0 -123.6 -110.5
Finance lease principal payments -1.8 -1.8 -1.8 -1.7 -10.7 6.5 -6.5 0 0 0.95 -0.95 0 0 0 0 0 -9.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.05 -0.05 -0.05 -0.05 -0.05 -0.05 0 0 -0.05 -0.05 -0.05 -0.05 -0.02 -0.05 -0.05 -0.05
Dividends paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9.9 0 -0.64 -9.3 0 -0.05 -0.05 0 -3.7 0 -9.8 0 -0.06 -0.17 -18.1 0 0.04 -0.04 -12.3 0 0 -0.04 0.04 -7.7 -7.0 660 0 0 0 -3.0 -3.0 0 -0.60 -2.4 -2.9 0
Dividends received 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.11 -0.11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash flows from financial activities -36.4 -11.4 5.9 45.6 16.6 -0.30 -16.1 46.3 4.3 41.7 -2.6 29.4 31.9 -19.1 12.4 2.0 1.5 -5.4 -24.4 -24.0 8.8 103.0 30.3 24.1 65.5 45.0 -4.7 -2.2 -20.4 -15.2 6.6 11.7 -6.7 87.0 -12.2 11.8 26.1 7.9 -1.7 -39.9 -8.6 30.6 0 0 1.9 1.5 -2.9 11.9 12.2 -26.9 1.8 18.2
Net increase/decrease in cash and cash equivalents 14.9 -6.5 -6.2 10.7 -1.2 -3.0 -6.3 -2.3 11.3 -0.17 -1.2 -2.1 -2.8 6.8 -0.59 -10.1 2.1 -13.9 -2.8 0.16 -8.5 6.7 -4.4 3.0 5.9 -15.6 8.5 -11.6 13.0 -10.9 -9.6 -12.5 22.9 1.7 10.1 -7.3 6.2 -3.4 1.8 -26.1 29.2 -3.2 0 0 7.4 -8.1 -1.8 0.81 0.18 3.0 10.0 -11.2
Cash and cash equivalents 5.9 12.4 18.5 7.9 9.1 12.0 18.3 20.6 9.4 9.5 10.8 12.9 15.1 8.3 8.9 19.0 16.9 30.7 33.5 31.6 37.1 30.4 34.7 31.8 27.2 42.8 34.3 46.0 35.2 46.0 55.6 68.2 45.0 43.3 33.2 40.5 16.0 19.4 17.5 43.6 14.4 17.6 0 0 5.1 13.2 15.1 14.2 18.7 15.7 5.7 16.9
Foreign exchange differences Adjustment 8,798 -7,007 2,227 372 303 1,349 4,138 702 0.01 0.02 -6,926 -4,030 -4,436 0.03 -0.06 0.05 -8,315 0 0.02 -0.03 3,171 -3,171 -3,171 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -4,107 4,107 0 0 -9,060 0 0 0 -3,452 3,452 0 0 0 0 0
Cash and Cash Equivalents at the end of period 20.9 5.9 12.4 18.5 7.9 9.1 12.0 18.3 20.6 9.4 9.5 10.8 12.3 15.1 8.3 8.9 19.0 16.9 30.7 33.5 28.6 37.1 30.4 34.7 33.1 27.2 42.8 34.3 48.2 35.2 46.0 55.6 67.9 45.0 43.3 33.2 22.2 16.0 19.4 17.5 43.6 14.4 0 0 12.5 5.1 13.2 15.1 18.9 18.7 15.7 5.7