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 5,713 7,291 8,069 9,979 11,197
2. Adjustments -244 1,773 2,771 2,234 14
- Depreciation and amortisation 1,821 3,489 3,952 3,717 2,988
- Provisions 0 0
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 0 0
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -2,065 -1,716 -1,181 -1,484 -2,973
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 0 0
- Payments direct from profit 0 0
3. Operating profit before working capital changes 5,469 9,064 10,840 12,213 11,211
- Increase/decrease in receivables 7,991 -30,275 8,834 19,960 -1,285
- Increase/decrease in inventories -1,491 1,008 274 -4,901 2,268
- Increase/decrease in payables 6,336 22,245 -20 -12,705 5,463
- Increase/decrease in pre-paid expense -673 40 -255 803 -819
- Increase/decrease in current assets 0 0
- Interest paid 0 0
- Business income tax paid -1,604 -1,344 -1,069 -2,295 -3,020
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -1,775 -1,129 -1,502 -2,308 -3,285
Net cashflow from operating activities 14,254 -391 17,102 10,767 10,533
II. Cashflow from investing activities
1. Purchases of fixed assets -7,685 -8,475 -1,589 -1,268 -2,746
2. Proceeds from disposals of fixed assets 131 382 6 14
3. Purchases of debt instruments of other entities -79,114 -8,000 -14,000 -44,000 -65,000
4. Proceeds from sales of debt instruments of other entities 78,114 18,000 17,000 16,000 52,000
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities 0 0
8. Proceeds from disinvestment in other entities 0 0
9. Profit from deposit received 0 0
10. Dividends and interest received 2,187 1,493 1,555 954 2,650
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -6,367 3,400 2,972 -28,314 -13,082
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 0 0
4. Repayments of borrowing 0 0
5. Repayments of financial leases 0 0
6. Other purchase from financing activities 0 0
7. Purchase from capitalization issue 0 0
8. Dividends paid -2,510 -2,592 -2,951 -2,950 -2,999
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities -2,510 -2,592 -2,951 -2,950 -2,999
Net cashflow of the year 5,377 417 17,123 -20,497 -5,548
Cash and cash equivalents at the beginning of year 3,546 8,925 9,342 26,465 5,968
Effect of foreign exchange differences 0 0
Cash and cash equivalents at the end of year 8,923 9,342 26,465 5,968 420