Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
I. Cashflow from operating activities
1. Net profit before tax 1,364 3,616 45,104 2,912 3,500
2. Adjustments 2,571 12,826 812 11,278 25,569
- Depreciation and amortisation 4,969 5,431 7,795 6,187 12,708
- Provisions 265 0
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 0 0
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -45,565 -37,111 -54,309 -36,311 -36,963
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 43,166 44,506 47,060 41,402 49,824
- Payments direct from profit 0 0
3. Operating profit before working capital changes 3,935 16,441 45,915 14,190 29,068
- Increase/decrease in receivables -16,317 -206,576 14,421 -280,321 265,470
- Increase/decrease in inventories -16,906 -93,083 -37,900 -42,953 -162,622
- Increase/decrease in payables -41,015 110,104 -85,277 218,758 -66,278
- Increase/decrease in pre-paid expense 7,232 5,942 3,299 5,615 -3,353
- Increase/decrease in current assets 0 0
- Interest paid -51,795 -39,960 -48,784 -45,118 -55,472
- Business income tax paid -804 -1,014 -6,722 -1,166
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -26 -26 -217 -34 -13
Net cashflow from operating activities -115,696 -207,158 -109,557 -136,584 5,633
II. Cashflow from investing activities
1. Purchases of fixed assets -17,253 -25,142 1,328 -1,959 -12,421
2. Proceeds from disposals of fixed assets 3,833 5,570 2,400 19,337
3. Purchases of debt instruments of other entities -9,000 -32,000 0
4. Proceeds from sales of debt instruments of other entities 69,400 -69,400 0 0
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities -16,200 0
8. Proceeds from disinvestment in other entities 69,400 114,400 0
9. Profit from deposit received 0 0
10. Dividends and interest received 437 434 411 361 43,120
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities 47,417 -24,708 73,509 801 50,035
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 1,880,852 2,017,260 2,632,057 1,662,966 1,815,046
4. Repayments of borrowing -1,799,529 -1,773,617 -2,583,161 -1,572,814 -1,824,642
5. Repayments of financial leases -2,127 -330 -330 -330 -330
6. Other purchase from financing activities 0 0
7. Purchase from capitalization issue 0 0
8. Dividends paid -582 -1 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities 78,614 243,313 48,564 89,821 -9,926
Net cashflow of the year 10,335 11,446 12,517 -45,961 45,742
Cash and cash equivalents at the beginning of year 34,722 45,057 56,503 69,030 23,068
Effect of foreign exchange differences 0 0
Cash and cash equivalents at the end of year 45,057 56,503 69,020 23,068 68,810