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 17,292 17,887 47,108 110,064 69,427
2. Adjustments -1,004 8,937 154,335 224,872 328,416
- Depreciation and amortisation 994 6,130 87,914 153,060 223,685
- Provisions 154 0
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 332 -218 -611 82 -121
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -2,651 -1,396 -576 -1,004 -1,006
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 168 4,421 67,609 72,734 105,857
- Payments direct from profit 0 0
3. Operating profit before working capital changes 16,288 26,824 201,443 334,936 397,842
- Increase/decrease in receivables -11,486 44,556 38,261 4,122 70,906
- Increase/decrease in inventories 2,556 18,608 -3,473 -6,528 -8,960
- Increase/decrease in payables -13,698 -91 2,604 43,257 278,077
- Increase/decrease in pre-paid expense 167 -2,866 -5,535 -40,999 -17,463
- Increase/decrease in current assets 0 0
- Interest paid -168 -4,005 -66,854 -71,798 -104,453
- Business income tax paid -3,024 -3,180 -8,020 -4,674 -24,727
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -612 -3,577 -1,060 -2,575 -1,026
Net cashflow from operating activities -9,976 76,267 157,367 255,741 590,196
II. Cashflow from investing activities
1. Purchases of fixed assets -4,391 -341,686 -781,698 -780,591 -1,393,895
2. Proceeds from disposals of fixed assets 600 0
3. Purchases of debt instruments of other entities -1,000 0 -32,306
4. Proceeds from sales of debt instruments of other entities 8,083 44,000 0
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities 0 0
8. Proceeds from disinvestment in other entities 0 0
9. Profit from deposit received 0 0
10. Dividends and interest received 2,826 2,045 576 1,053 157
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities 6,119 -295,640 -781,122 -779,538 -1,426,044
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 224,132 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 2,958 228,000 532,000 669,110 1,795,972
4. Repayments of borrowing -317 -423 -112,875 -154,527 -972,371
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 2,641 227,577 643,258 514,583 823,602
Net cashflow of the year -1,216 8,204 19,502 -9,213 -12,247
Cash and cash equivalents at the beginning of year 6,082 4,865 12,877 32,387 23,173
Effect of foreign exchange differences -1 -191 8 -2 13
Cash and cash equivalents at the end of year 4,865 12,877 32,387 23,173 10,939