Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
I. Cashflow from operating activities
1. Net profit before tax 29,682 96,376 -68,240 -29,890 45,641
2. Adjustments 72,626 63,579 65,974 62,322 71,657
- Depreciation and amortisation 55,341 55,722 55,667 57,751 58,838
- Provisions 103 -477 -69
- Net profit from investment in joint venture 0
- Write off fixed assets 0
- Unrealised foreign exchange profit(loss) 1,594 8 988
- Profit(Loss) from disposals of fixed assets 0
- Profit(Loss) from investing activities -4,261 -2,714 -8,994 -5,220 -4,798
- Profit from deposit 0
- Interest income 0
- Interest expense 19,202 10,571 18,229 9,781 16,708
- Payments direct from profit 648 1,541 10 -10
3. Operating profit before working capital changes 102,308 159,955 -2,266 32,432 117,298
- Increase/decrease in receivables -116,888 76,778 87,219 -62,953 -160,830
- Increase/decrease in inventories 6,896 -457 2,506 2,754 9,275
- Increase/decrease in payables 93,703 -78,279 -7,566 1,249 255,432
- Increase/decrease in pre-paid expense 842 16,351 -13,343 3,842 -2,848
- Increase/decrease in current assets 0
- Interest paid -16,515 -13,257 -15,656 -12,292 -14,429
- Business income tax paid -2,000 -6,011 -20,000
- Other receipts from operating activities 8 89 726 1,325 368
- Other payments from oprerating activities -2,476 -3,226 -4,544 -9,932 -4,753
Net cashflow from operating activities 65,877 151,944 27,076 -43,575 199,513
II. Cashflow from investing activities
1. Purchases of fixed assets -38,647 -18,215 -49,308 -40,566 -94,100
2. Proceeds from disposals of fixed assets 1,182 0
3. Purchases of debt instruments of other entities -100,000 -310,000 -50,000 -150,000
4. Proceeds from sales of debt instruments of other entities 100,000 180,000 100,000 150,000 50,000
5. Payment for investment in joint venture 0
6. Purchases of short-term investment 0
7. Investment in other entities 0
8. Proceeds from disinvestment in other entities 0
9. Profit from deposit received 0
10. Dividends and interest received 7,399 11,090 2,671 4,607 1,783
11. Purchases of buying minority equity 0
Net cashflow from investing activities -31,249 -135,943 3,363 -35,960 -42,317
III. Cashflow from financing activities
1. Proceeds from issue of shares 0
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings 4,139 25,164 115,918 104,715 24,102
4. Repayments of borrowing -95,197 -42,968 -64,635 -123,053 -140,754
5. Repayments of financial leases 0
6. Other purchase from financing activities 0
7. Purchase from capitalization issue 0
8. Dividends paid -35,343 0 -30,188
9. Minority equity in joint venture 0
10. Social welfare expenses 0
Net cashflow from financing activities -126,401 -17,804 51,283 -18,338 -146,840
Net cashflow of the year -91,772 -1,803 81,722 -97,873 10,356
Cash and cash equivalents at the beginning of year 124,380 32,608 30,805 112,526 14,654
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 32,608 30,805 112,526 14,654 25,010