Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
I. Cashflow from operating activities
1. Net profit before tax 13,666 91,407 3,975 81,596 3,966
2. Adjustments 6,218 10,458 5,858 6,899 3,680
- Depreciation and amortisation 1,407 1,475 1,235 1,336 1,349
- Provisions 0 5,000 122
- 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 -28 -1,769 -1,102 -276 -29
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 4,838 5,752 5,726 5,717 2,361
- Payments direct from profit 0 0
3. Operating profit before working capital changes 19,884 101,865 9,834 88,495 7,646
- Increase/decrease in receivables -175,831 198,564 -413,904 176,203 -394,648
- Increase/decrease in inventories -77,915 -2,347 -51,423 -56,349 -72,361
- Increase/decrease in payables 511,646 -375,843 321,837 -86,641 269,993
- Increase/decrease in pre-paid expense -3,076 -1,729 -14,154 -23,194 -16,102
- Increase/decrease in current assets 0 0
- Interest paid 4,883 -15,151 -15,021 0 -2,361
- Business income tax paid -10,260 -10,266 -11,184 -8,794 -11,785
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -10 0 -414
Net cashflow from operating activities 269,319 -104,907 -174,015 89,315 -219,618
II. Cashflow from investing activities
1. Purchases of fixed assets 0 -137 -289 -560 -289
2. Proceeds from disposals of fixed assets 0 0 0
3. Purchases of debt instruments of other entities -89,040 -660 -4,190 0
4. Proceeds from sales of debt instruments of other entities 0 0 90,890 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 28 -18 612 2,864
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -89,012 -815 87,023 2,304 -289
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 200,000
2. Purchase issued shares from other entities 0 0
3. Proceeds from borrowings 90,231 1,097,632 430,670 428,515 126,867
4. Repayments of borrowing -336,248 -988,477 -106,176 -576,902 -66,939
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 -210,587 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities -246,018 109,156 113,907 51,613 59,928
Net cashflow of the year -65,711 3,433 26,914 143,231 -159,979
Cash and cash equivalents at the beginning of year 68,129 2,418 5,851 32,765 175,500
Effect of foreign exchange differences 0 0 0
Cash and cash equivalents at the end of year 2,418 5,851 32,765 175,996 15,522