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 1,292 71 71,275 8,893 410
2. Adjustments 1,486 1,401 2,283 -1,542 3,550
- Depreciation and amortisation 1,487 1,403 9,097 141 141
- Provisions 0 -60 0 0
- Net profit from investment in joint venture 0 0 0 0
- Write off fixed assets 0 0 0 0
- Unrealised foreign exchange profit(loss) 0 1 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -1 -2 -6,754 -4,247 -13,928
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 0 0 2,564 17,338
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 2,778 1,473 73,558 7,351 3,961
- Increase/decrease in receivables -2,766 -4,587 -125 -78,647 3,189
- Increase/decrease in inventories 1 -15,674 -29,934 28,218
- Increase/decrease in payables 61 2,560 1,126 18,424 -24,242
- Increase/decrease in pre-paid expense 0 595 -1,149 -2,668 2,660
- Increase/decrease in current assets 0 0 0 0
- Interest paid 0 0 0 -446
- Business income tax paid -266 -25 -13,272 0 -141
- Other receipts from operating activities 0 200 0 0 0
- Other payments from oprerating activities 0 0 -6,615 0 0
Net cashflow from operating activities -193 216 37,849 -85,474 13,198
II. Cashflow from investing activities
1. Purchases of fixed assets 0 -73 0 0
2. Proceeds from disposals of fixed assets 0 0 0 0
3. Purchases of debt instruments of other entities 0 -287,500 -3,600 0
4. Proceeds from sales of debt instruments of other entities 0 316,500 0 11,500
5. Payment for investment in joint venture 0 0 0 0
6. Purchases of short-term investment 0 0 0 0
7. Investment in other entities 0 0 -24,352 -45,000
8. Proceeds from disinvestment in other entities 0 0 0 0
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 1 2 7,488 4,248 13,928
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities 1 2 36,415 -23,705 -19,572
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 0 0
2. Purchase issued shares from other entities 0 0 0 0
3. Proceeds from borrowings 0 0 100,584 19,798
4. Repayments of borrowing 0 0 0 -13,739
5. Repayments of financial leases 0 0 0 0
6. Other purchase from financing activities 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0
8. Dividends paid 0 -85,891 0 0
9. Minority equity in joint venture 0 0 0 0
10. Social welfare expenses 0 0 0 0
Net cashflow from financing activities 0 -85,891 100,584 6,059
Net cashflow of the year -192 217 -11,627 -8,595 -315
Cash and cash equivalents at the beginning of year 433 241 21,595 9,695 1,111
Effect of foreign exchange differences 0 -1 0 0
Cash and cash equivalents at the end of year 241 459 9,967 1,100 796