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 -72,740 -81,540 -96,526 -61,289 -72,933
2. Adjustments 63,119 58,548 46,914 55,067 70,800
- Depreciation and amortisation 56,052 51,578 44,624 44,700 47,695
- Provisions -280 0 0 -193 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) 920 1,095 -1,901 365 761
- Profit(Loss) from disposals of fixed assets 0 20 -22 126 0
- Profit(Loss) from investing activities 0 0 0 0 0
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 6,426 5,855 4,214 10,069 22,343
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes -9,621 -22,993 -49,612 -6,222 -2,133
- Increase/decrease in receivables 26,498 16,766 -2,856 -14,672 7,197
- Increase/decrease in inventories 649 -3,880 3,303 8,407 2,614
- Increase/decrease in payables -57,268 36,063 -12,748 36,781 -9,492
- Increase/decrease in pre-paid expense 1,585 -774 2,584 -3,991 1,716
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -6,341 -3,296 -6,148 -7,831 -6,808
- Business income tax paid 0 0 0 0 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 -44,499 21,887 -65,477 12,473 -6,906
II. Cashflow from investing activities
1. Purchases of fixed assets -20,699 -8,270 3,477 -83,045 -1,203
2. Proceeds from disposals of fixed assets 0 397 987 0 0
3. Purchases of debt instruments of other entities 0 0 0 0 0
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 0 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 0 0 0 0 0
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities -20,699 -7,873 4,463 -83,045 -1,203
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 215,392 111,935 138,517 216,798 151,246
4. Repayments of borrowing -231,345 -128,581 -100,365 -141,676 -129,584
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 -15,953 -16,647 38,152 75,121 21,661
Net cashflow of the year -81,152 -2,633 -22,862 4,549 13,553
Cash and cash equivalents at the beginning of year 116,729 35,478 32,221 9,238 13,465
Effect of foreign exchange differences -99 -625 -121 -323 -919
Cash and cash equivalents at the end of year 35,478 32,221 9,238 13,465 26,099