Unit: 1.000.000đ
  2021 2022 2023 2024 2025
I. Cashflow from operating activities
1. Proceeds from sales 374,310 422,504 424,078 336,051 441,461
2. Payment to suppliers -134,327 -165,098 -165,277 -129,926 -159,455
3. Payroll -33,534 -35,202 -32,207 -24,128 -27,908
4. Interest expense 0 0
5. Business income tax paid -21,532 -17,552 -24,466 -17,998 -22,141
6. VAT Paid 0
7. Other receipts from operating activities 100,108 170,151 328,312 300,937 109,970
8. Other payments from oprerating activities -250,251 -389,692 -558,163 -122,910 -238,120
Net cashflow from operating activities 34,773 -14,889 -27,722 342,025 103,807
II. Cashflow from investing activities
1. Purchases of fixed assets -213 -668 -1,247 -2,077 -12,396
2. Proceeds from disposals of fixed assets 6 166 17 4 3,753
3. Purchases of debt instruments of other entities 0 -205,000 -55,000
4. Proceeds from sales of debt instruments of other entities 0
5. Investment in other entities -35,174 -69,625 -149,449 -58,627
6. Proceeds from disinvestment in other entities 75,334 4,545 72,611
7. Dividends and interest received 25,629 10,952 14,449 12,983 18,234
Net cashflow from investing activities 65,581 -54,630 85,829 -343,539 -104,035
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0 -201
3. Proceeds from borrowings 0 0
4. Repayments of borrowing 0
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases 0
7. Dividends paid -3,503 -3,155 -2,843 -28,485 -42,778
8. Purchase of funds 0
Net cashflow from financing activities -3,503 -3,155 -2,843 -28,687 -42,778
Net cashflow of the year 96,851 -72,674 55,264 -30,201 -43,006
Cash and cash equivalents at the beginning of year 36,721 133,572 60,898 116,162 85,961
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 133,572 60,898 116,162 85,961 46,908