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 -33,386 -37,309 -31,827 -34,345 -32,420
2. Adjustments 33,914 32,700 30,823 30,586 27,448
- Depreciation and amortisation 6,676 6,597 5,811 3,491 2,415
- Provisions -11 -74 -1,550 493 14
- 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) 0 0 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -310 -86 -374 -272 -82
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 27,559 26,263 26,936 26,874 25,100
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 529 -4,609 -1,004 -3,758 -4,972
- Increase/decrease in receivables 134 5,013 43,146 8,698 4,109
- Increase/decrease in inventories 14,009 -148 2,316 6,736 9,202
- Increase/decrease in payables -19,990 -22,088 -33,670 -24,927 -14,848
- Increase/decrease in pre-paid expense 4,125 4,401 9,525 4,345 4,389
- Increase/decrease in current assets 0 0 0 -5,590 0
- Interest paid 0 0 0 0 0
- Business income tax paid -50 0 0 -158 0
- Other receipts from operating activities 0 0 0 0 0
- Other payments from oprerating activities 0 0 0 0 0
Net cashflow from operating activities -1,243 -17,431 20,314 -14,655 -2,121
II. Cashflow from investing activities
1. Purchases of fixed assets 0 0 0 0 0
2. Proceeds from disposals of fixed assets 0 0 0 0 0
3. Purchases of debt instruments of other entities -2,000 0 -37,868 -3,000 0
4. Proceeds from sales of debt instruments of other entities 4,505 0 37,868 8,000 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 -12,000 0 0 -433
8. Proceeds from disinvestment in other entities 0 26,000 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 310 0 374 445 82
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities 2,815 14,000 374 5,445 -351
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 380 3,525 6,216 0 0
4. Repayments of borrowing -1,330 -1,502 -13,083 -3,389 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 0 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 -950 2,023 -6,867 -3,389 0
Net cashflow of the year 622 -1,407 13,820 -12,599 -2,472
Cash and cash equivalents at the beginning of year 1,193 1,815 1,408 15,228 2,629
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 1,815 408 15,228 2,629 157