Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
I. Cashflow from operating activities
1. Net profit before tax 5,933 6,894 5,657 5,381 4,102
2. Adjustments 874 71 986 416 862
- Depreciation and amortisation 1,049 1,049 1,046 1,053 1,051
- Provisions -88 -325 72 -131
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 0 0
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -87 -653 -60 -733 -75
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 0 24 16
- Payments direct from profit 0 0
3. Operating profit before working capital changes 6,807 6,965 6,644 5,797 4,964
- Increase/decrease in receivables 1,169 356 -225 -1,333 4,455
- Increase/decrease in inventories -1,358 -4,177 1,428 -2,858 -1,693
- Increase/decrease in payables -909 5,383 -5,378 3,476 -495
- Increase/decrease in pre-paid expense 251 211 204 137 -225
- Increase/decrease in current assets 0 0
- Interest paid 0 -20
- Business income tax paid -1,152 -1,292 -1,404 -1,219 -1,136
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -364 -65 -692 -85 -397
Net cashflow from operating activities 4,443 7,381 577 3,914 5,454
II. Cashflow from investing activities
1. Purchases of fixed assets -174 -376 -117 -2,128 -193
2. Proceeds from disposals of fixed assets 22 0
3. Purchases of debt instruments of other entities -18,608 -6,000 -6,000 -7,084 -18,700
4. Proceeds from sales of debt instruments of other entities 13,090 4,000 5,108 12,500 13,500
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 674 88 171 398 694
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -5,018 -2,265 -838 3,685 -4,700
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 0 3,584 825
4. Repayments of borrowing 0 -1,306 -2,279
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 -115 -6 -13,161 -17
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities -115 -6 -10,882 -1,471
Net cashflow of the year -690 5,110 -261 -3,283 -717
Cash and cash equivalents at the beginning of year 4,456 3,766 8,876 8,615 5,332
Effect of foreign exchange differences 0 0
Cash and cash equivalents at the end of year 3,766 8,876 8,615 5,332 4,615