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 7,230 12,626 12,714 10,438 4,192
2. Adjustments 8,850 -18,782 -3,825 -4,728 1,073
- Depreciation and amortisation 5,932 4,966 3,401 2,848 2,692
- Provisions 2,292 29,614 -10,104 -18,048 -10,606
- 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 -11,012 -66,703 -6,772 -1,622 -409
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 11,639 13,342 9,649 12,094 9,397
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 16,081 -6,156 8,889 5,711 5,265
- Increase/decrease in receivables -143,800 -87,544 91,677 15,362 2,037
- Increase/decrease in inventories 14,124 78,397 -45,122 119,512 -13,262
- Increase/decrease in payables 43,649 -27,715 -23,243 -110,291 18,427
- Increase/decrease in pre-paid expense 10,501 202 1,019 604 183
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -11,851 -13,228 -9,872 -9,265 -14,194
- Business income tax paid -3,360 -46 -602 -2,244 -1,400
- Other receipts from operating activities 0 1,668 0 0 0
- Other payments from oprerating activities -1,143 -113 -349 -919 -744
Net cashflow from operating activities -75,800 -54,534 22,397 18,469 -3,689
II. Cashflow from investing activities
1. Purchases of fixed assets -512 -1,036 0 0 0
2. Proceeds from disposals of fixed assets 3,819 75,311 0 1,474 118
3. Purchases of debt instruments of other entities -1,350 0 -300 0 -5,600
4. Proceeds from sales of debt instruments of other entities 0 0 0 0 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 0 0 0 0
8. Proceeds from disinvestment in other entities 0 3,943 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 7,195 1,826 288 122 111
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities 9,153 80,043 -12 1,597 -5,371
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 300,460 232,774 217,806 132,400 95,082
4. Repayments of borrowing -231,199 -256,078 -236,088 -164,135 -77,937
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 -14,222 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 55,039 -23,304 -18,281 -31,735 17,146
Net cashflow of the year -11,608 2,205 4,104 -11,669 8,086
Cash and cash equivalents at the beginning of year 17,434 5,826 8,030 12,135 465
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 5,826 8,030 12,135 465 8,551