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 6,120 4,322 2,536 2,666 4,503
2. Adjustments 14,549 45,960 54,886 48,238 46,185
- Depreciation and amortisation 13,526 13,414 14,057 14,463 14,738
- Provisions -14,785 0 0 0 0
- 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) 0 -360 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities 0 -35 0 0 0
- Profit from deposit 0 35 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 15,807 32,906 40,829 33,774 31,448
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 20,668 50,282 57,422 50,904 50,688
- Increase/decrease in receivables 17,472 24,950 -24,101 -80,326 -22,682
- Increase/decrease in inventories -6,784 -50,796 -66,099 55,940 -19,834
- Increase/decrease in payables 4,420 3,509 62,464 35,130 -150
- Increase/decrease in pre-paid expense 670 5,072 1,523 6,691 6,029
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -17,020 -32,159 -42,476 -34,237 -31,365
- Business income tax paid -436 -1,281 -871 -1,610 -742
- Other receipts from operating activities 0 4,708 416 0 0
- Other payments from oprerating activities 0 -2,400 -727 0 0
Net cashflow from operating activities 18,991 1,885 -12,449 32,491 -18,056
II. Cashflow from investing activities
1. Purchases of fixed assets 0 -3,072 -4,653 -2,411 -3,946
2. Proceeds from disposals of fixed assets 0 0 0 0 0
3. Purchases of debt instruments of other entities 0 0 0 0 0
4. Proceeds from sales of debt instruments of other entities 0 0 0 0 0
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 1,484 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 0 0 0 0 0
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities 0 -3,072 -3,170 -2,411 -3,946
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 1,107,074 1,196,769 1,118,335 923,707 999,300
4. Repayments of borrowing -1,120,817 -1,198,337 -1,103,570 -949,389 -982,269
5. Repayments of financial leases -221 -221 -221 192 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 -13,964 -1,789 14,544 -25,490 17,030
Net cashflow of the year 5,027 -2,976 -1,074 4,589 -4,972
Cash and cash equivalents at the beginning of year 1,943 6,970 3,943 2,868 7,458
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 6,970 3,994 2,868 7,458 2,486