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 -43,153 -23,062 -23,124 -42,486 -33,787
2. Adjustments 29,957 16,134 13,239 9,708 555
- Depreciation and amortisation 733 591 290 221 555
- Provisions 0 0 0 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) 834 364 -793 1,047 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -2,619 -588 -820 -49 0
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 31,008 15,767 14,562 8,490 0
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes -13,196 -6,929 -9,885 -32,778 -33,232
- Increase/decrease in receivables -6,890 -18,910 -1,534 -20,305 44,614
- Increase/decrease in inventories -15,236 22,353 -10,327 -4,400 12,422
- Increase/decrease in payables 72,495 17,981 34,587 64,198 -23,213
- Increase/decrease in pre-paid expense -2,205 1,256 1,976 971 181
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -31,008 -15,767 -14,562 -8,490 0
- Business income tax paid 0 0 0 0 0
- Other receipts from operating activities 25 0 0 0 0
- Other payments from oprerating activities 0 0 0 0 0
Net cashflow from operating activities 3,984 -16 254 -803 772
II. Cashflow from investing activities
1. Purchases of fixed assets -93 -292 -114 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 0 0 0 0
8. Proceeds from disinvestment in other entities 2,619 0 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 0 588 820 49 0
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities 2,526 296 706 49 0
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 0 0 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 2,755 0 0 0 0
4. Repayments of borrowing -8,955 -179 -179 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 -1 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 -6,200 -179 -180 0 0
Net cashflow of the year 310 101 780 -754 772
Cash and cash equivalents at the beginning of year 630 939 1,029 1,828 1,077
Effect of foreign exchange differences -1 -10 0 0 0
Cash and cash equivalents at the end of year 939 1,029 1,809 1,074 1,849