Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  2019 2020 2021 2022 2023
I. Cashflow from operating activities
1. Net profit before tax 18,980 23,816 23,934 21,551 18,607
2. Adjustments 13,239 11,798 12,018 -2,040 12,935
- Depreciation and amortisation 6,143 5,281 5,234 5,765 4,771
- Provisions 5,726 5,242 5,272 -10,454 4,274
- Net profit from investment in joint venture 0 0 0
- Write off fixed assets 0 0 0
- Unrealised foreign exchange profit(loss) 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0
- Profit(Loss) from investing activities -711 -389 -520 -482 -132
- Profit from deposit 0 0 0
- Interest income 0 0 0
- Interest expense 2,082 1,664 2,032 3,131 4,022
- Payments direct from profit 0 0 0
3. Operating profit before working capital changes 32,219 35,614 35,952 19,511 31,542
- Increase/decrease in receivables -8,978 -5,794 -467 4,521 -21,272
- Increase/decrease in inventories 3,037 13,665 -17,955 -8,693 16,266
- Increase/decrease in payables -888 30,118 -17,748 -15,232 6,181
- Increase/decrease in pre-paid expense -153 -197 253 -1,124 322
- Increase/decrease in current assets 0 0 0 0
- Interest paid -2,065 -1,646 -2,016 -3,131 -4,022
- Business income tax paid -3,105 -3,980 -6,855 -4,887 -2,800
- Other receipts from operating activities 139 152 171 171 137
- Other payments from oprerating activities -3,943 -5,250 -5,282 -5,171 -3,673
Net cashflow from operating activities 16,264 62,681 -13,946 -14,035 22,681
II. Cashflow from investing activities
1. Purchases of fixed assets -2,298 -6,367 -7,314 -3,471 -2,021
2. Proceeds from disposals of fixed assets 0 181 0 272 21
3. Purchases of debt instruments of other entities 0 0 0
4. Proceeds from sales of debt instruments of other entities 0 0 0
5. Payment for investment in joint venture 0 0 0
6. Purchases of short-term investment 0 0 0
7. Investment in other entities 0 0 0
8. Proceeds from disinvestment in other entities 0 0 0
9. Profit from deposit received 0 0 0
10. Dividends and interest received 711 207 520 210 132
11. Purchases of buying minority equity 0 0 0
Net cashflow from investing activities -1,586 -5,979 -6,795 -2,989 -1,868
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 0
2. Purchase issued shares from other entities 0 0 0
3. Proceeds from borrowings 160,765 155,474 159,745 225,484 172,013
4. Repayments of borrowing -155,012 -155,106 -158,828 -206,597 -188,059
5. Repayments of financial leases 0 0 0
6. Other purchase from financing activities 0 0 0
7. Purchase from capitalization issue 0 0 0
8. Dividends paid -10,676 -12,201 -13,648 -13,807 -10,675
9. Minority equity in joint venture 0 0 0
10. Social welfare expenses 0 0 0
Net cashflow from financing activities -4,923 -11,833 -12,731 5,080 -26,720
Net cashflow of the year 9,755 44,869 -33,472 -11,944 -5,907
Cash and cash equivalents at the beginning of year 7,929 17,684 62,553 29,081 17,140
Effect of foreign exchange differences 0 0 0
Cash and cash equivalents at the end of year 17,684 62,553 29,081 17,137 11,232