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 26,801 1,753 1,024 -9,820 421
2. Adjustments 7,026 6,059 4,922 1,570 5,816
- Depreciation and amortisation 3,812 2,449 3,122 3,334 1,970
- Provisions 3,909 0 1,000 -201 -295
- 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 -9,784 -693 -613 -5,756 -440
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 9,089 4,304 1,413 4,193 4,581
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 33,827 7,813 5,946 -8,250 6,236
- Increase/decrease in receivables -13,994 46,052 -79,227 35,405 -26,827
- Increase/decrease in inventories 207,408 38,816 2,455 50,526 34,508
- Increase/decrease in payables -240,963 -51,152 35,177 -48,248 154
- Increase/decrease in pre-paid expense 696 704 130 132 92
- Increase/decrease in current assets 0 0 0 0
- Interest paid -9,089 -4,304 -1,413 -4,193 -4,581
- Business income tax paid -8,925 -26 0 -1
- Other receipts from operating activities 0 0 0 0
- Other payments from oprerating activities -2,234 -2,746 -676 -1,490 -580
Net cashflow from operating activities -33,276 35,155 -37,608 23,882 9,000
II. Cashflow from investing activities
1. Purchases of fixed assets -1,973 0 -620 -4,246 -1,291
2. Proceeds from disposals of fixed assets 0 0 0 0
3. Purchases of debt instruments of other entities 0 0 0 0
4. Proceeds from sales of debt instruments of other entities 0 0 0 0
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 0 0
8. Proceeds from disinvestment in other entities 29,130 0 0 0
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 9,784 693 613 5,756 104
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities 36,941 693 -7 1,510 -1,187
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 132,632 56,661 98,779 94,611 53,792
4. Repayments of borrowing -152,260 -126,384 -51,433 -120,227 -60,758
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 -10,000 -983 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 -29,628 -70,706 47,347 -25,616 -6,966
Net cashflow of the year -25,962 -34,858 9,732 -224 848
Cash and cash equivalents at the beginning of year 64,624 38,662 3,804 13,536 13,312
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 38,662 3,804 13,536 13,312 14,160