Unit: 1.000.000đ
  2017 2021 2022 2023 2024
I. Cashflow from operating activities
1. Proceeds from sales 104,415 97,087 441,725 490,112 561,214
2. Payment to suppliers -45,381 -31,871 -168,949 -179,152 -215,456
3. Payroll -21,597 -17,378 -77,611 -95,397 -111,812
4. Interest expense -1,406 -1,186 -5,351 -5,074 -6,685
5. Business income tax paid -54 -2,200 -6,499 -5,550 -8,800
6. VAT Paid
7. Other receipts from operating activities 3,569 4,364 10,929 38,990 36,107
8. Other payments from oprerating activities -31,192 -40,773 -139,867 -150,153 -168,219
Net cashflow from operating activities 7,869 8,043 54,376 93,775 86,348
II. Cashflow from investing activities
1. Purchases of fixed assets -1,218 -506 -1,258 -1,918 -3,215
2. Proceeds from disposals of fixed assets 73 88 381
3. Purchases of debt instruments of other entities -18,000 -47,337 -100,053 -152,467
4. Proceeds from sales of debt instruments of other entities 15,000 47,000 69,830 140,098
5. Investment in other entities
6. Proceeds from disinvestment in other entities
7. Dividends and interest received 1,030 4 774 1,125 1,101
Net cashflow from investing activities -187 -3,429 -733 -31,015 -14,102
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 -6,703 -10,617 -27,759 -29,314 -31,417
5. Purchases of fixed assets and investment properties
6. Repayments of financial leases
7. Dividends paid -2,268 -32,978 -34,386 -40,122
8. Purchase of funds
Net cashflow from financing activities -6,703 -12,885 -60,737 -63,700 -71,538
Net cashflow of the year 979 -8,270 -7,094 -940 708
Cash and cash equivalents at the beginning of year 22,248 13,946 6,852 5,912
Effect of foreign exchange differences
Cash and cash equivalents at the end of year 13,978 6,852 5,912 6,620