Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  2020 2021 2022 2023 2024
I. Cashflow from operating activities
1. Net profit before tax -30,756 -23,677 -16,507 -9,884 -8,421
2. Adjustments 14,484 18,102 18,231 11,085 12,460
- Depreciation and amortisation 19,873 18,985 19,049 18,984 18,984
- Provisions 52 4,045 4,778 -359 -923
- Net profit from investment in joint venture 0 0 0 0 0
- Write off fixed assets 0 0 0 0 0
- Unrealised foreign exchange profit(loss) 4 26 7 -37 -193
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -5,457 -4,960 -5,607 -7,511 -5,407
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 11 7 3 8 0
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes -16,272 -5,575 1,724 1,201 4,039
- Increase/decrease in receivables 1,583 -2,319 396 6,969 21,494
- Increase/decrease in inventories 38,997 2,463 -11,905 -25,832 -14,334
- Increase/decrease in payables 2,593 -8,929 2,956 -2,017 2,598
- Increase/decrease in pre-paid expense 2,798 1,946 1,825 1,412 1,852
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -11 -7 -3 -8 0
- Business income tax paid 0 0 0 0 0
- Other receipts from operating activities 0 0 0 0 0
- Other payments from oprerating activities -134 -106 -51 -2 0
Net cashflow from operating activities 29,554 -12,528 -5,060 -18,278 15,649
II. Cashflow from investing activities
1. Purchases of fixed assets 0 -466 -246 0 0
2. Proceeds from disposals of fixed assets 0 0 423 0 489
3. Purchases of debt instruments of other entities -119,500 -169,800 -107,470 -100,280 -142,791
4. Proceeds from sales of debt instruments of other entities 58,000 150,000 108,300 111,970 122,310
5. Payment for investment in joint venture 0 0 0 0 0
6. Purchases of short-term investment 0 0 0 0 0
7. Investment in other entities 0 0 0 0 0
8. Proceeds from disinvestment in other entities 0 0 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 5,457 4,960 5,607 7,511 5,407
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities -56,043 -15,306 6,614 19,201 -14,585
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 0 0 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 13,000 11,000 3,000 8,500 0
4. Repayments of borrowing -13,000 -11,000 -3,000 -8,500 0
5. Repayments of financial leases 0 0 0 0 0
6. Other purchase from financing activities 0 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0 0
8. Dividends paid 0 0 0 0 0
9. Minority equity in joint venture 0 0 0 0 0
10. Social welfare expenses 0 0 0 0 0
Net cashflow from financing activities 0 0 0 0 0
Net cashflow of the year -26,490 -27,834 1,553 923 1,064
Cash and cash equivalents at the beginning of year 62,394 36,025 8,165 9,711 10,672
Effect of foreign exchange differences -4 -26 -7 37 193
Cash and cash equivalents at the end of year 35,900 8,165 9,711 10,672 11,929