Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
I. Cashflow from operating activities
1. Net profit before tax 1,441,136 1,502,867 241,212 760,182 358,384
2. Adjustments 374,759 373,662 442,551 317,086 670,693
- Depreciation and amortisation 512,001 495,689 451,861 537,569 509,588
- Provisions 6,115 103,725 100,696 69,045 369,009
- Net profit from investment in joint venture 0
- Write off fixed assets
- Unrealised foreign exchange profit(loss) 12,853 17,732 5,047 3,079 1,370
- Profit(Loss) from disposals of fixed assets
- Profit(Loss) from investing activities -369,933 -424,313 -289,671 -353,861 -374,846
- Profit from deposit
- Interest income
- Interest expense 193,924 177,326 174,619 61,254 165,572
- Payments direct from profit 19,800 3,502 0 0
3. Operating profit before working capital changes 1,815,895 1,876,530 683,763 1,077,268 1,029,076
- Increase/decrease in receivables -3,173,518 3,267,682 946,436 1,373,372 1,236,839
- Increase/decrease in inventories -2,083,992 1,614,700 1,757,474 -2,159,735 -264,996
- Increase/decrease in payables 2,974,006 -6,173,554 -885,360 1,148,351 -3,844,679
- Increase/decrease in pre-paid expense 10,636 -278,082 4,732 -266,105 41,112
- Increase/decrease in current assets
- Interest paid -193,924 -177,326 -142,134 -61,254 -165,572
- Business income tax paid -546,893 -95,778 -115,834 -153,803 -440,339
- Other receipts from operating activities 52,474 252,333 1,379 1,481 1,377
- Other payments from oprerating activities -253,349 -471,915 -118,746 -81,713 -142,602
Net cashflow from operating activities -1,398,665 -185,410 2,131,710 877,862 -2,549,784
II. Cashflow from investing activities
1. Purchases of fixed assets -283,148 -601,745 -257,761 -831,258 -190,317
2. Proceeds from disposals of fixed assets 4,870 15,207 276 27,817 3,953
3. Purchases of debt instruments of other entities -2,912,960 -4,087,870 -5,916,430 -4,341,718 -13,130,403
4. Proceeds from sales of debt instruments of other entities 10,501,139 3,495,191 4,428,575 2,519,153 8,475,203
5. Payment for investment in joint venture
6. Purchases of short-term investment
7. Investment in other entities
8. Proceeds from disinvestment in other entities 3,364
9. Profit from deposit received 0
10. Dividends and interest received 262,129 640,271 97,316 253,653 260,717
11. Purchases of buying minority equity
Net cashflow from investing activities 7,572,029 -538,946 -1,648,023 -2,372,353 -4,577,483
III. Cashflow from financing activities
1. Proceeds from issue of shares
2. Purchase issued shares from other entities
3. Proceeds from borrowings 21,602,735 19,257,535 18,740,007 19,955,779 19,584,770
4. Repayments of borrowing -24,760,915 -18,166,948 -22,588,057 -15,692,029 -16,937,690
5. Repayments of financial leases
6. Other purchase from financing activities
7. Purchase from capitalization issue
8. Dividends paid -1,904,420 146,264 -640 -10
9. Minority equity in joint venture
10. Social welfare expenses
Net cashflow from financing activities -3,158,180 -813,834 -3,701,786 4,263,110 2,647,070
Net cashflow of the year 3,015,184 -1,538,191 -3,218,099 2,768,619 -4,480,198
Cash and cash equivalents at the beginning of year 14,048,245 17,106,790 15,557,231 12,293,517 14,933,069
Effect of foreign exchange differences 43,361 -6,386 -45,615 0 -6,137
Cash and cash equivalents at the end of year 17,106,790 15,562,213 12,293,517 15,062,136 10,446,734