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 58 -1,991 1,025 96 -2,465
2. Adjustments 3 2,049 1,994 3,047 4,774
- Depreciation and amortisation 3 0 3,048 3,048 6,280
- Provisions 0 2,049 -1,053 0 0
- Net profit from investment in joint venture 0 0 0 0 0
- Write off fixed assets 0 0 0 0 0
- Unrealised foreign exchange profit(loss) 0 0 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities 0 0 -1 -1 -1,506
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 0 0 0 0 0
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 61 58 3,018 3,143 2,309
- Increase/decrease in receivables -10,263 66,030 -8,353 -312 -8,009
- Increase/decrease in inventories 0 -183 0 247 158
- Increase/decrease in payables 28,046 -87,452 -4,254 -4,438 3,493
- Increase/decrease in pre-paid expense 0 0 0 -610 227
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid 0 0 0 0 0
- Business income tax paid -555 -98 -8 -46 -32
- Other receipts from operating activities 0 0 0 0 0
- Other payments from oprerating activities 0 0 0 0 0
Net cashflow from operating activities 17,290 -21,645 -9,597 -2,016 -1,854
II. Cashflow from investing activities
1. Purchases of fixed assets -17,411 0 0 0 0
2. Proceeds from disposals of fixed assets 0 0 0 0 0
3. Purchases of debt instruments of other entities 0 0 0 0 0
4. Proceeds from sales of debt instruments of other entities 0 0 0 0 0
5. Payment for investment in joint venture 0 0 0 0 0
6. Purchases of short-term investment 0 0 0 0 0
7. Investment in other entities 0 -8,140 0 0 0
8. Proceeds from disinvestment in other entities 0 29,790 0 0 812
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 0 0 1 1 1,506
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities -17,411 21,650 1 1 2,319
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 11,760 0 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 0 0 0 0 0
4. Repayments of borrowing 0 0 0 0 0
5. Repayments of financial leases 0 0 0 0 0
6. Other purchase from financing activities 0 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0 0
8. Dividends paid 0 0 0 0 0
9. Minority equity in joint venture 0 0 0 0 0
10. Social welfare expenses 0 0 0 0 0
Net cashflow from financing activities 0 0 11,760 0 0
Net cashflow of the year -121 5 2,165 -2,015 465
Cash and cash equivalents at the beginning of year 638 516 522 2,686 671
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 516 522 2,686 671 1,136