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 91,960 102,922 83,309 31,246 1,550
2. Adjustments 16,417 9,185 18,496 42,267 24,103
- Depreciation and amortisation 22,864 24,081 24,783 24,827 24,694
- Provisions 469 -15,190 4,143 6,332 -2,235
- Net profit from investment in joint venture 0 0 0 0
- Write off fixed assets 0 0 0 0
- Unrealised foreign exchange profit(loss) 0 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -21,438 -17,486 -22,718 -4,106 -16,436
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 14,521 17,779 12,288 15,213 18,080
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 108,377 112,107 101,805 73,513 25,653
- Increase/decrease in receivables 27,384 -48,522 6,879 -16,054 -11,931
- Increase/decrease in inventories -19,298 12,030 -5,875 -8,875 -21,561
- Increase/decrease in payables -9,520 -4,887 14,324 -68,199 9,634
- Increase/decrease in pre-paid expense -134 -1,732 3,234 290 1,141
- Increase/decrease in current assets 0 0 -10,658 -42,527 3,283
- Interest paid -14,408 -17,803 -12,386 -15,025 -18,170
- Business income tax paid -10,937 -17,050 -11,858 -11,515 0
- Other receipts from operating activities 0 0 0 784 948
- Other payments from oprerating activities -18,658 0 0 -7,956 -1,674
Net cashflow from operating activities 62,806 34,144 85,466 -95,564 -12,676
II. Cashflow from investing activities
1. Purchases of fixed assets -50,628 -17,479 -20,385 -3,055 -5,482
2. Proceeds from disposals of fixed assets 170 405 7,816 450 778
3. Purchases of debt instruments of other entities -12,335 -13,267 0 -11,803
4. Proceeds from sales of debt instruments of other entities 0 0 27,290 5,891 89,922
5. Payment for investment in joint venture 0 0 0 0
6. Purchases of short-term investment 0 0 0 0
7. Investment in other entities -42,624 0 -5,625 -20,966 -350
8. Proceeds from disinvestment in other entities 0 0 3,224 1,788 350
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 14,913 18,695 19,407 3,471 19,496
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities -90,505 -11,646 31,727 -12,420 92,912
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 2,000 0 350
2. Purchase issued shares from other entities 0 0 0 -20 -350
3. Proceeds from borrowings 520,356 479,663 448,266 592,024 493,216
4. Repayments of borrowing -428,049 -443,952 -523,125 -463,850 -593,067
5. Repayments of financial leases 0 0 0 0
6. Other purchase from financing activities 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0
8. Dividends paid -36,075 -37,287 -19,000 -36,070 -15,030
9. Minority equity in joint venture 0 0 0 0
10. Social welfare expenses 0 0 0 0
Net cashflow from financing activities 56,231 424 -93,859 92,083 -114,881
Net cashflow of the year 28,532 22,923 23,334 -15,900 -34,646
Cash and cash equivalents at the beginning of year 38,972 67,504 90,427 113,761 97,861
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 67,504 90,427 113,761 97,861 63,215