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 19,940 27,322 45,752 50,077 31,102
2. Adjustments 23,828 27,802 32,729 38,293 39,210
- Depreciation and amortisation 14,170 16,447 18,442 19,633 19,853
- Provisions 0 0 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 -14 0 -148 -328
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -519 -1,265 -234 -1,237 -7,436
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 10,178 12,634 14,521 20,045 27,121
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 43,768 55,124 78,481 88,370 70,312
- Increase/decrease in receivables -61,538 -63,441 -153,303 -21,866 -453,028
- Increase/decrease in inventories -1,777 10,586 -11,011 -35,295 -67,793
- Increase/decrease in payables -5,439 39,325 132,883 100,217 449,194
- Increase/decrease in pre-paid expense -618 -1,120 -42,859 137 -2,185
- Increase/decrease in current assets 0 0 0 0
- Interest paid -9,970 -12,490 -14,730 -19,150 -26,915
- Business income tax paid -2,784 -5,109 -6,980 -7,824 -9,575
- Other receipts from operating activities 0 0 0 68
- Other payments from oprerating activities -77 -434 -354 -529 0
Net cashflow from operating activities -38,435 22,441 -17,872 104,060 -39,922
II. Cashflow from investing activities
1. Purchases of fixed assets -14,831 -59,626 -157,979 -238,042 -462,671
2. Proceeds from disposals of fixed assets 20,882 0 23,189 0
3. Purchases of debt instruments of other entities -7,400 -2,585 -18,700 -35,167 -143,106
4. Proceeds from sales of debt instruments of other entities 6,000 2,685 6,200 9,867 63,851
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 -14,300 -16,000 0 -35,000
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 1,099 1,265 234 179 4,408
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities -8,550 -74,261 -147,056 -263,163 -572,518
III. Cashflow from financing activities
1. Proceeds from issue of shares 65,000 0 109,000 19,500 300,000
2. Purchase issued shares from other entities 0 0 0 0
3. Proceeds from borrowings 240,599 353,703 575,946 815,383 1,023,013
4. Repayments of borrowing -238,489 -276,905 -503,190 -661,998 -685,805
5. Repayments of financial leases -17,224 -19,592 -19,906 -17,028 -13,762
6. Other purchase from financing activities 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0
8. Dividends paid 0 0 0 -2,301 0
9. Minority equity in joint venture 0 0 0 0
10. Social welfare expenses 0 0 0 0
Net cashflow from financing activities 49,886 57,207 161,850 153,557 623,446
Net cashflow of the year 2,901 5,387 -3,078 -5,545 11,006
Cash and cash equivalents at the beginning of year 2,474 5,376 10,764 7,686 2,143
Effect of foreign exchange differences 0 0 0 2 0
Cash and cash equivalents at the end of year 5,376 10,763 7,686 2,143 13,149