Unit: 1.000.000đ
  2018 2019 2020 2021 2022
I. Cashflow from operating activities
1. Net profit before tax 6,390 4,437 4,016 5,435 1,499
2. Adjustments 17,707 11,427 23,605 27,032 26,076
- Depreciation and amortisation 7,210 6,928 10,043 9,833 9,030
- Provisions 1,200 -1,200
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 0 0
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -182 -100 -334 -2,719 -879
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 9,479 5,800 13,896 19,918 17,925
- Payments direct from profit 0 0
3. Operating profit before working capital changes 24,097 15,865 27,621 32,468 27,575
- Increase/decrease in receivables -41,774 22,174 -115,728 39,889 -42,132
- Increase/decrease in inventories -15,956 -35,727 -51,284 -36,353 25,561
- Increase/decrease in payables 37,166 36,639 163,958 -24,341 31,793
- Increase/decrease in pre-paid expense -8,911 3,647 11,389 1,312 803
- Increase/decrease in current assets 0 0
- Interest paid -9,479 -18,181 -13,680 -19,898 -17,932
- Business income tax paid -358 -542 -442 -849 -4,481
- Other receipts from operating activities 0 0 4
- Other payments from oprerating activities 0 -1,370 -398 -1,366 -496
Net cashflow from operating activities -15,215 22,505 21,435 -9,135 20,691
II. Cashflow from investing activities
1. Purchases of fixed assets -18,544 -8,784 -12,169 -6,305 -69
2. Proceeds from disposals of fixed assets 0 0 1,364
3. Purchases of debt instruments of other entities 0 0 0
4. Proceeds from sales of debt instruments of other entities 0 0
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities 0 0 -1,145
8. Proceeds from disinvestment in other entities 0 0
9. Profit from deposit received 0 0
10. Dividends and interest received 182 100 334 612 813
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -18,361 -8,684 -11,835 -5,474 744
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 170,451 191,592 293,277 333,433 265,020
4. Repayments of borrowing -143,140 -196,674 -264,872 -315,025 -284,158
5. Repayments of financial leases 0 0
6. Other purchase from financing activities 0 0
7. Purchase from capitalization issue 0 0
8. Dividends paid -7,121 -573 -4,714 -86
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities 20,190 -5,654 23,691 18,408 -19,224
Net cashflow of the year -13,386 8,167 33,291 3,799 2,210
Cash and cash equivalents at the beginning of year 50,416 37,030 45,198 78,489 82,288
Effect of foreign exchange differences 0 0
Cash and cash equivalents at the end of year 37,030 45,198 78,489 82,288 84,499