Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
I. Cashflow from operating activities
1. Net profit before tax 15,213 11,456 4,646 -4,750 18,628
2. Adjustments 14,161 19,324 9,315 11,795 6,185
- Depreciation and amortisation 6,252 5,998 4,399 4,356 4,223
- Provisions -606 1,274 0 -91
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) -885 411 3 61 -16
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -9,694 -7,121 -1,813 1,971 -4,556
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 19,093 18,762 6,726 5,499 6,534
- Payments direct from profit 0 0
3. Operating profit before working capital changes 29,373 30,780 13,961 7,045 24,813
- Increase/decrease in receivables 62,250 19,124 13,918 -56,183 -27,922
- Increase/decrease in inventories -10,076 2,402 705 3,919 12,189
- Increase/decrease in payables 86,323 -28,572 -28,575 51,766 -18,938
- Increase/decrease in pre-paid expense 23,849 22,668 -4,072 25,332 23,137
- Increase/decrease in current assets 0 0
- Interest paid -19,695 -19,242 -7,116 -5,956 -6,649
- Business income tax paid -2 0 -8,703
- Other receipts from operating activities 0 0
- Other payments from oprerating activities 0 0
Net cashflow from operating activities 172,024 27,159 -19,883 25,924 6,628
II. Cashflow from investing activities
1. Purchases of fixed assets -284 -126 -2,499 -1,369
2. Proceeds from disposals of fixed assets 3,206 510 3,525 167 336
3. Purchases of debt instruments of other entities -20,000 -2,000 -60,000
4. Proceeds from sales of debt instruments of other entities 50,475 9,975 15,475
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities 0 0 -8,388
8. Proceeds from disinvestment in other entities 1,200 280 14,748 19,500
9. Profit from deposit received 0 0
10. Dividends and interest received 7,303 4,245 897 602 99
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities 60,984 -4,355 18,051 -55,371 18,566
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 1,798,250 478,716 390,301 294,400 403,892
4. Repayments of borrowing -2,060,320 -432,323 -439,318 -320,524 -408,274
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 0 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities -262,070 46,393 -49,017 -26,124 -4,382
Net cashflow of the year -29,062 69,198 -50,849 -55,571 20,812
Cash and cash equivalents at the beginning of year 149,899 120,837 189,235 138,386 82,816
Effect of foreign exchange differences -609 0
Cash and cash equivalents at the end of year 120,837 189,426 138,386 82,816 103,628