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 20,039 30,190 25,116 16,017 17,031
2. Adjustments 44,062 39,514 47,653 61,249 82,338
- Depreciation and amortisation 20,741 19,884 24,459 28,489 36,496
- Provisions 0
- Net profit from investment in joint venture 0
- Write off fixed assets 0
- Unrealised foreign exchange profit(loss) 0
- Profit(Loss) from disposals of fixed assets 0
- Profit(Loss) from investing activities 675 -604 -996 -358 8,121
- Profit from deposit 0
- Interest income 0
- Interest expense 22,646 20,234 24,191 33,118 37,720
- Payments direct from profit 0
3. Operating profit before working capital changes 64,101 69,705 72,769 77,267 99,369
- Increase/decrease in receivables -11,398 1,797 -440 -53,822 30,306
- Increase/decrease in inventories 9,696 -21,005 -71,574 78,906 -3,739
- Increase/decrease in payables 12,750 23,157 6,914 3,657 5,019
- Increase/decrease in pre-paid expense 2,708 -85 -557 476 -836
- Increase/decrease in current assets 0
- Interest paid -22,861 -20,133 -24,186 -33,049 -37,857
- Business income tax paid 0
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -4,688 -2,422 -1,383 -1,856 -2,735
Net cashflow from operating activities 50,308 51,014 -18,456 71,578 89,528
II. Cashflow from investing activities
1. Purchases of fixed assets -3,126 -50,937 -26,278 -111,695 -30,136
2. Proceeds from disposals of fixed assets 450 0 562 110
3. Purchases of debt instruments of other entities 0 -32,000 -1,800
4. Proceeds from sales of debt instruments of other entities 0 32,000
5. Payment for investment in joint venture 0
6. Purchases of short-term investment 0
7. Investment in other entities 0
8. Proceeds from disinvestment in other entities 0 175
9. Profit from deposit received 0
10. Dividends and interest received 265 640 1,005 581 424
11. Purchases of buying minority equity 0
Net cashflow from investing activities -2,411 -82,122 6,727 -110,553 -31,402
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 563,888 685,369 611,020 553,387 682,965
4. Repayments of borrowing -583,162 -614,606 -587,184 -474,966 -707,846
5. Repayments of financial leases 0
6. Other purchase from financing activities 0
7. Purchase from capitalization issue 0
8. Dividends paid -13,205 -32,147 -17,042 -14,500 -13,608
9. Minority equity in joint venture 0
10. Social welfare expenses 0
Net cashflow from financing activities -32,479 38,615 6,795 63,922 -38,490
Net cashflow of the year 15,419 7,507 -4,935 24,947 19,637
Cash and cash equivalents at the beginning of year 9,235 24,654 32,161 2,726 52,173
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 24,654 32,161 27,226 27,673 71,810