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 379 -9,683 -2,692 -8,404 -8,854
2. Adjustments 11,179 12,565 10,730 11,294 1,698
- Depreciation and amortisation 2,340 2,392 2,192 1,835 1,672
- 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 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -1,125 -601 -108 -100 -5
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 10,090 11,072 8,646 9,559 32
- Payments direct from profit -126 -297 0 0
3. Operating profit before working capital changes 11,558 2,882 8,039 2,889 -7,155
- Increase/decrease in receivables 31,922 -901 -3,115 14,957 16,304
- Increase/decrease in inventories -1,355 -12,682 -11,071 2,217 -5,778
- Increase/decrease in payables -21,537 13,612 18,671 -6,897 13,151
- Increase/decrease in pre-paid expense -8,974 8,224 3,372 447 -38
- Increase/decrease in current assets 0 0 0 0
- Interest paid -10,150 -11,259 -8,646 -233 -12,176
- Business income tax paid -558 0 0 -1,240 -1,090
- Other receipts from operating activities 0 0 0 2,800
- Other payments from oprerating activities -109 0 -108 -2,068
Net cashflow from operating activities 796 -124 7,141 12,873 3,218
II. Cashflow from investing activities
1. Purchases of fixed assets 0 0 -252 0 -186
2. Proceeds from disposals of fixed assets 0 0 0 0
3. Purchases of debt instruments of other entities -7,806 -1,930 0 0
4. Proceeds from sales of debt instruments of other entities 13,270 13,440 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 0 0 0 0
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 1,125 601 108 100 5
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities 6,589 12,111 -144 100 -181
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 161,246 89,293 28,740 0 4,746
4. Repayments of borrowing -167,812 -103,578 -36,150 -9,315 -8,413
5. Repayments of financial leases -1,195 -393 -393 -393 -492
6. Other purchase from financing activities 0 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0
8. Dividends paid 0 0 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 -7,761 -14,679 -7,803 -9,708 -4,159
Net cashflow of the year -375 -2,692 -807 3,265 -1,122
Cash and cash equivalents at the beginning of year 4,452 4,077 1,385 579 3,838
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 4,077 1,385 579 3,844 2,716