Unit: 1.000.000đ
  2020 2021 2022 2023 2024
I. Cashflow from operating activities
1. Proceeds from sales 93,284 95,411 115,133 94,245 103,256
2. Payment to suppliers -11,081 -8,484 -8,041 -4,378 -9,930
3. Payroll -10,629 -13,285 -13,484 -17,286 -18,124
4. Interest expense 0 0 0
5. Business income tax paid -4,350 -6,666 -11,255 -14,744 -12,252
6. VAT Paid 0
7. Other receipts from operating activities 9,585 11,162 11,623 8,513 8,654
8. Other payments from oprerating activities -21,667 -24,745 -30,816 -26,699 -21,671
Net cashflow from operating activities 55,143 53,394 63,161 39,650 49,933
II. Cashflow from investing activities
1. Purchases of fixed assets -93 -3,201 -2,797 -2,103
2. Proceeds from disposals of fixed assets 0
3. Purchases of debt instruments of other entities -8,100 -83,500 -77,000 -70,200 -61,500
4. Proceeds from sales of debt instruments of other entities 0 41,100 77,500 71,000 56,100
5. Investment in other entities 0
6. Proceeds from disinvestment in other entities 0
7. Dividends and interest received 3,289 1,782 3,540 3,799 5,200
Net cashflow from investing activities -4,904 -43,819 1,244 4,599 -2,303
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings 0
4. Repayments of borrowing 0
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases 0
7. Dividends paid -47,500 -66,264 -64,311 -53,222 -45,642
8. Purchase of funds 0
Net cashflow from financing activities -47,500 -66,264 -64,311 -53,222 -45,642
Net cashflow of the year 2,739 -56,689 93 -8,973 1,988
Cash and cash equivalents at the beginning of year 65,120 67,859 11,171 11,264 2,291
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 67,859 11,171 11,264 2,291 4,279