Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  2021 2022 2023 2024 2025
I. Cashflow from operating activities
1. Net profit before tax -2,313 -1,425 -4,751 -9,175 -609
2. Adjustments 75 -693 -831 175 418
- Depreciation and amortisation 1,084 992 1,031 1,040 1,003
- Provisions
- Net profit from investment in joint venture
- Write off fixed assets
- Unrealised foreign exchange profit(loss)
- Profit(Loss) from disposals of fixed assets
- Profit(Loss) from investing activities -1,009 -1,685 -1,863 -866 -585
- Profit from deposit
- Interest income
- Interest expense
- Payments direct from profit
3. Operating profit before working capital changes -2,238 -2,118 -5,582 -9,000 -191
- Increase/decrease in receivables 1,732 13,175 1,217 -969 1,353
- Increase/decrease in inventories -41 -128 725 -155 321
- Increase/decrease in payables 10,541 -570 -10,633 -799 -1,274
- Increase/decrease in pre-paid expense -1,438 -35 238 114 54
- Increase/decrease in current assets
- Interest paid
- Business income tax paid -4,299 -1 -2 -17 -11
- Other receipts from operating activities
- Other payments from oprerating activities -287 -360 -246 -102 -20
Net cashflow from operating activities 3,970 9,962 -14,283 -10,928 233
II. Cashflow from investing activities
1. Purchases of fixed assets -165 -100 -312
2. Proceeds from disposals of fixed assets 5
3. Purchases of debt instruments of other entities -1,600 -18,000 -11,600 -7,200 -1,500
4. Proceeds from sales of debt instruments of other entities 6,000 6,000 17,600 13,200 2,000
5. Payment for investment in joint venture
6. Purchases of short-term investment
7. Investment in other entities
8. Proceeds from disinvestment in other entities
9. Profit from deposit received
10. Dividends and interest received 605 1,290 982 650 305
11. Purchases of buying minority equity
Net cashflow from investing activities 5,010 -10,875 6,882 6,650 493
III. Cashflow from financing activities
1. Proceeds from issue of shares
2. Purchase issued shares from other entities
3. Proceeds from borrowings
4. Repayments of borrowing
5. Repayments of financial leases
6. Other purchase from financing activities
7. Purchase from capitalization issue
8. Dividends paid -7
9. Minority equity in joint venture
10. Social welfare expenses
Net cashflow from financing activities -7
Net cashflow of the year 8,980 -919 -7,401 -4,278 726
Cash and cash equivalents at the beginning of year 6,597 15,577 14,657 7,256 2,978
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 15,577 14,657 7,256 2,978 3,704