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 1,168,760 1,565,750 2,656,630 1,222,369 1,846,273
2. Adjustments 1,121,209 1,463,788 1,681,999 1,134,155 1,120,137
- Depreciation and amortisation 940,218 1,174,958 974,011 879,908 848,014
- Provisions 134,358 224,158 903,345 115,575 134,067
- Net profit from investment in joint venture
- Write off fixed assets
- Unrealised foreign exchange profit(loss) -32,847 2,936 93,309 6,365 21,888
- Profit(Loss) from disposals of fixed assets
- Profit(Loss) from investing activities -1,633,438 -1,760,966 -1,951,120 -1,399,366 -1,104,035
- Profit from deposit
- Interest income
- Interest expense 1,712,918 1,822,702 1,662,454 1,531,673 1,220,203
- Payments direct from profit
3. Operating profit before working capital changes 2,289,969 3,029,538 4,338,629 2,356,524 2,966,410
- Increase/decrease in receivables 561,753 56,565 -827,783 -45,232 578,577
- Increase/decrease in inventories 231,035 -344,322 -345,960 1,033,754 -496,954
- Increase/decrease in payables -366,347 1,441,205 2,146,126 -1,654,468 -177,473
- Increase/decrease in pre-paid expense -60,632 176,383 341,075 126,287 41,459
- Increase/decrease in current assets 1,708,340 -209,832 1,720,333 -68,212
- Interest paid -1,599,568 -1,490,288 -2,485,001 -1,164,248 -1,468,708
- Business income tax paid -214,893 -81,251 -453,516 -728,182 -28,186
- Other receipts from operating activities
- Other payments from oprerating activities -723 -342 -176
Net cashflow from operating activities 2,549,657 2,577,998 4,433,180 -75,907 1,346,737
II. Cashflow from investing activities
1. Purchases of fixed assets -222,906 -933,304 -1,546,327 -348,114 -363,588
2. Proceeds from disposals of fixed assets -29,439 11,740 -485 8,386 2,761
3. Purchases of debt instruments of other entities -14,598,276 634,489 -22,870,550 -4,673,174 -3,482,300
4. Proceeds from sales of debt instruments of other entities 10,283,509 -35,235 19,677,015 2,257,701 21,849,656
5. Payment for investment in joint venture 0
6. Purchases of short-term investment
7. Investment in other entities -5,100,000 -1,457,257 -1,057,693 -755,373
8. Proceeds from disinvestment in other entities 1,383,184 2,901,122 593,044 -508,375
9. Profit from deposit received
10. Dividends and interest received 1,544,166 301,007 903,936 111,990 262,606
11. Purchases of buying minority equity
Net cashflow from investing activities -1,639,762 -5,121,303 -2,392,546 -3,107,860 17,005,387
III. Cashflow from financing activities
1. Proceeds from issue of shares 6,409,082 -63,858 12,876 2,575,063 1
2. Purchase issued shares from other entities -2,551,526
3. Proceeds from borrowings 24,468,787 13,845,696 41,543,173 13,465,001 14,677,419
4. Repayments of borrowing -22,100,133 -15,837,648 -36,818,806 -18,699,504 -32,687,317
5. Repayments of financial leases -19,614 -10,564 19,841 -2,966 -3,030
6. Other purchase from financing activities
7. Purchase from capitalization issue
8. Dividends paid -498 -325,541 -1,395,196 -4,135 -2,033
9. Minority equity in joint venture
10. Social welfare expenses
Net cashflow from financing activities 8,757,624 -2,391,915 3,361,888 -2,666,541 -20,566,486
Net cashflow of the year 9,667,519 -4,935,220 5,402,522 -5,850,308 -2,214,362
Cash and cash equivalents at the beginning of year 8,492,733 18,158,242 13,225,024 18,617,866 12,769,105
Effect of foreign exchange differences -2,010 2,002 -9,680 1,547 -2,001
Cash and cash equivalents at the end of year 18,158,242 13,225,024 18,617,866 12,769,105 10,552,742