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 13,687 19,819 16,663 15,051 7,946
2. Adjustments 13,045 17,612 20,751 27,518 26,004
- Depreciation and amortisation 9,791 10,319 16,096 21,817 21,542
- 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) 0 0 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -1,475 -808 -2,295 -1,738 -6,553
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 4,729 8,102 6,951 7,440 11,015
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 26,732 37,431 37,414 42,569 33,950
- Increase/decrease in receivables -66,121 -132,593 -77,556 -265,099 288,977
- Increase/decrease in inventories -49,061 10,323 12,004 -149,958 -239,617
- Increase/decrease in payables 110,638 -96,795 56,767 48,000 -49,444
- Increase/decrease in pre-paid expense 3,321 194 -9,004 -232 371
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -4,729 -8,102 -6,951 -7,440 -11,015
- Business income tax paid -786 -373 -298 -778 -452
- 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 19,994 -189,914 12,376 -332,937 22,770
II. Cashflow from investing activities
1. Purchases of fixed assets -59,242 -12,921 -65,926 -3,282 -333
2. Proceeds from disposals of fixed assets 47,128 0 22 0 0
3. Purchases of debt instruments of other entities -11,384 -14,110 -86,400 -53,300 -226,368
4. Proceeds from sales of debt instruments of other entities 0 19,004 114,990 34,000 215,388
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 -18,318 0 0 -96,000
8. Proceeds from disinvestment in other entities 0 0 9,000 0 60,000
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 47 808 2,057 1,687 6,553
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities -23,450 -25,536 -26,257 -20,895 -40,761
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 193,342 0 320,000 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 120,984 117,076 184,333 231,183 343,248
4. Repayments of borrowing -90,957 -101,963 -175,611 -200,765 -327,759
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 30,027 208,455 8,722 350,418 15,488
Net cashflow of the year 26,570 -6,994 -5,160 -3,414 -2,503
Cash and cash equivalents at the beginning of year 6,812 33,032 25,885 22,092 19,354
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 33,382 26,038 20,725 18,677 16,851