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 632,519 395,750 416,607 226,788 188,283
2. Adjustments -297,203 -148,051 -232,617 214,509 -61,098
- Depreciation and amortisation 23,358 31,922 31,555 28,442 24,417
- Provisions 30,000 9,345 0 -291 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 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -481,428 -403,953 -511,116 -160,439 -252,598
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 130,867 214,636 246,944 346,797 167,082
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 335,316 247,700 183,990 441,296 127,185
- Increase/decrease in receivables 557,845 -180,255 -414,362 -118,064 -479,749
- Increase/decrease in inventories 1,647,047 -315,893 -2,719,976 367,212 1,059,418
- Increase/decrease in payables -843,111 -123,595 450,625 991,907 -344,933
- Increase/decrease in pre-paid expense 22,675 14,473 5,519 -39,070 -3,931
- Increase/decrease in current assets 0 0 0 0
- Interest paid -220,890 -205,361 -225,913 -405,210 -75,967
- Business income tax paid -112,432 -152,410 -101,877 -49,978 -42,836
- Other receipts from operating activities 0 0 0 0
- Other payments from oprerating activities -2,379 -9,659 -10,066 -8,786 -594
Net cashflow from operating activities 1,384,069 -725,001 -2,832,059 1,179,307 238,592
II. Cashflow from investing activities
1. Purchases of fixed assets -125,537 -7,251 -14,402 -5,680 -114
2. Proceeds from disposals of fixed assets 0 0 145,285 5,838
3. Purchases of debt instruments of other entities -223,861 -292,403 -627,227 -15,000 -173,340
4. Proceeds from sales of debt instruments of other entities 45,000 17,000 459,748 330,149 25,000
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 -1,478,877 -388,166 -1,350,727 -1,421,643 0
8. Proceeds from disinvestment in other entities 592,907 821,199 904,159 766,673 830,610
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 9,024 16,315 114,627 89,730 2,065
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities -1,181,345 166,694 -368,537 -255,772 690,059
III. Cashflow from financing activities
1. Proceeds from issue of shares 30,000 362,813 0 0
2. Purchase issued shares from other entities 0 0 0 0
3. Proceeds from borrowings 720,731 1,597,535 5,229,622 1,432,308 621,776
4. Repayments of borrowing -965,910 -1,194,197 -1,970,738 -2,838,918 -1,671,691
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 -7,391 -26,664 0
9. Minority equity in joint venture 0 0 0 0
10. Social welfare expenses 0 0 0 0
Net cashflow from financing activities -215,178 758,760 3,232,220 -1,406,609 -1,049,915
Net cashflow of the year -12,454 200,453 31,624 -483,074 -121,263
Cash and cash equivalents at the beginning of year 415,398 402,945 603,098 634,722 146,035
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 402,945 603,398 634,722 151,648 24,772