Unit: 1.000.000đ
  2019 2021 2022 2023 2024
I. Cashflow from operating activities
1. Proceeds from sales 191,855 172,799 156,742 88,437 170,311
2. Payment to suppliers -190,573 -164,623 -165,115 -146,912 -158,202
3. Payroll -11,644 -11,534 -13,186 -18,446 -25,207
4. Interest expense -5 -5
5. Business income tax paid -220 -100
6. VAT Paid
7. Other receipts from operating activities 982 559 1,940 2,363 1,950
8. Other payments from oprerating activities -5,827 -5,631 -8,586 -11,864 -20,677
Net cashflow from operating activities -15,426 -8,430 -28,210 -86,421 -31,930
II. Cashflow from investing activities
1. Purchases of fixed assets -3,157 -1,937 -4,607 -15,778 -16,704
2. Proceeds from disposals of fixed assets 243 13 44
3. Purchases of debt instruments of other entities -227,000 -405,000 -505,000 -395,000 -453,000
4. Proceeds from sales of debt instruments of other entities 262,000 395,000 495,000 465,000 493,000
5. Investment in other entities
6. Proceeds from disinvestment in other entities
7. Dividends and interest received 25,621 22,984 20,593 32,195 16,420
Net cashflow from investing activities 57,707 11,060 5,986 86,461 39,716
III. Cashflow from financing activities
1. Proceeds from issue of shares
2. Purchase issued shares from other entities
3. Proceeds from borrowings 10,000 4,792
4. Repayments of borrowing -10,000 -4,792
5. Purchases of fixed assets and investment properties
6. Repayments of financial leases
7. Dividends paid
8. Purchase of funds
Net cashflow from financing activities 0
Net cashflow of the year 42,281 2,630 -22,224 40 7,786
Cash and cash equivalents at the beginning of year 36,910 53,140 55,671 33,053 33,034
Effect of foreign exchange differences -17 -99 -395 -59 -8
Cash and cash equivalents at the end of year 79,174 55,671 33,053 33,034 40,812