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 -418 723 12,647 579 2,430
2. Adjustments -31,054 -28,323 -12,251 7,752 8,992
- Depreciation and amortisation 790 2,408 1,806 1,518 1,679
- Provisions -33,579 -36,986 -10,248 0
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 0 -96 -11
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -16 -22 -9,015 -10 -1,572
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 1,752 6,277 5,301 6,244 8,896
- Payments direct from profit 0 0
3. Operating profit before working capital changes -31,471 -27,600 396 8,331 11,422
- Increase/decrease in receivables -120,299 -91,511 -17,100 -52,070 118,629
- Increase/decrease in inventories -4,700 -16,036 7,536 -9,920 -2,101
- Increase/decrease in payables 92,961 25,407 -188,748 -34,522 -36,884
- Increase/decrease in pre-paid expense 1,493 3,512 54 -483 -4,019
- Increase/decrease in current assets 0 0
- Interest paid 12,374 -3,689 -7,933 -6,855 -7,843
- Business income tax paid -1,912 -4,963 0 -91
- Other receipts from operating activities 6,598 0
- Other payments from oprerating activities 0 0
Net cashflow from operating activities -51,554 -114,881 -199,197 -95,520 79,113
II. Cashflow from investing activities
1. Purchases of fixed assets -1,516 -2,649 -7,558 -5,533 -7,944
2. Proceeds from disposals of fixed assets 58 0
3. Purchases of debt instruments of other entities 1,085 -20,068 20,068 -162,000
4. Proceeds from sales of debt instruments of other entities -3,188 1,119 0 62,000
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities -15,400 0
8. Proceeds from disinvestment in other entities 29,900 29,900 85,460 0
9. Profit from deposit received 0 0
10. Dividends and interest received 14 17 33 10 2
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities 26,295 8,318 82,661 -5,523 -107,942
III. Cashflow from financing activities
1. Proceeds from issue of shares 5,000 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 136,023 293,964 241,299 199,790 329,254
4. Repayments of borrowing -99,673 -189,979 -105,085 -109,296 -286,317
5. Repayments of financial leases 0 0
6. Other purchase from financing activities 0 0
7. Purchase from capitalization issue 0 0
8. Dividends paid 0 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities 36,350 103,985 141,214 90,494 42,937
Net cashflow of the year 11,091 -2,578 24,678 -10,549 14,108
Cash and cash equivalents at the beginning of year 930 4,291 1,714 19,058 8,509
Effect of foreign exchange differences 116 6
Cash and cash equivalents at the end of year 12,021 1,714 26,508 8,509 22,623