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 4,360 8,337 5,504 5,452 4,505
2. Adjustments 7,223 4,684 6,334 5,223 2,281
- Depreciation and amortisation 2,596 3,018 2,959 2,617 2,543
- Provisions 3,889 1,980 3,603 2,852 -51
- 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 738 -314 -228 -246 -212
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 0 0
- Payments direct from profit 0 0
3. Operating profit before working capital changes 11,583 13,021 11,839 10,675 6,786
- Increase/decrease in receivables -10,303 -38,373 18,647 -29,054 35,349
- Increase/decrease in inventories -1,435 4,485 -9,286 -2,285 -2,249
- Increase/decrease in payables 533 7,588 -8,941 20,681 -37,201
- Increase/decrease in pre-paid expense 2,039 -2,864 3,562 -3,223 -1,036
- Increase/decrease in current assets 0 0
- Interest paid 167 0 0
- Business income tax paid 500 -1,474 -1,670 709 -330
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -731 -393 -1,786 -21 -1,110
Net cashflow from operating activities 2,353 -18,011 12,365 -2,518 209
II. Cashflow from investing activities
1. Purchases of fixed assets 444 -431 -253 288
2. Proceeds from disposals of fixed assets 0 0
3. Purchases of debt instruments of other entities 20,000 0 0
4. Proceeds from sales of debt instruments of other entities -20,000 0 0
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. Proceeds from disinvestment in other entities 0 0
9. Profit from deposit received 0 0
10. Dividends and interest received 201 314 228 246 206
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities 645 -117 228 -6 494
III. Cashflow from financing activities
1. Proceeds from issue of shares 11,267 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 9,394 0 0
4. Repayments of borrowing -9,394 0 0
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 -11,267 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities 0 0
Net cashflow of the year 2,998 -18,127 12,593 -2,524 703
Cash and cash equivalents at the beginning of year 46,762 49,761 31,633 44,226 41,702
Effect of foreign exchange differences 0 0
Cash and cash equivalents at the end of year 49,761 31,633 44,226 41,702 42,405