Unit: 1.000.000đ
  2021 2022 2023 2024 2025
I. Cashflow from operating activities
1. Proceeds from sales 8,660 12,533 46,042 20,600 19,868
2. Payment to suppliers -4,492 -11,219 -42,200 -14,393 -14,190
3. Payroll -1,261 -2,288 -2,440 -2,849 -3,377
4. Interest expense -1,824 -942 -2,808 -200 -133
5. Business income tax paid -12
6. VAT Paid
7. Other receipts from operating activities 541 435 1,015 458 1,969
8. Other payments from oprerating activities -962 -638 -2,116 -1,690 -1,274
Net cashflow from operating activities 650 -2,120 -2,507 1,927 2,862
II. Cashflow from investing activities
1. Purchases of fixed assets -1,676
2. Proceeds from disposals of fixed assets 611 1,702
3. Purchases of debt instruments of other entities
4. Proceeds from sales of debt instruments of other entities
5. Investment in other entities
6. Proceeds from disinvestment in other entities
7. Dividends and interest received 0 1 0 0 1
Net cashflow from investing activities 611 1,703 0 0 -1,675
III. Cashflow from financing activities
1. Proceeds from issue of shares
2. Purchase issued shares from other entities
3. Proceeds from borrowings 2,242 3,285 13,932 1,650 2,500
4. Repayments of borrowing -3,510 -2,675 -12,083 -3,650 -925
5. Purchases of fixed assets and investment properties
6. Repayments of financial leases
7. Dividends paid
8. Purchase of funds
Net cashflow from financing activities -1,268 610 1,849 -2,000 1,575
Net cashflow of the year -7 193 -657 -73 2,762
Cash and cash equivalents at the beginning of year 618 611 804 152 79
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 611 804 147 79 2,841