Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q3 2023 Q1 2024 Q2 2024 Q1 2025 Q2 2025
I. Cashflow from operating activities
1. Net profit before tax -18,518 -19,312 -54,713 13,460 76,459
2. Adjustments 59,469 70,936 108,931 49,275 82,431
- Depreciation and amortisation 54,477 52,484 27,838 46,064 84,144
- Provisions 0 -13,321 82,717 3,536
- 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 -4,561 25,788 -7,077 -2,649 -8,927
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 9,552 5,985 5,454 5,861 3,679
- Payments direct from profit 0 0
3. Operating profit before working capital changes 40,950 51,624 54,218 62,735 158,890
- Increase/decrease in receivables -6,216 -71,656 79,626 -39,864 -30,612
- Increase/decrease in inventories 5,617 65,422 -46,141 -20,650 93,109
- Increase/decrease in payables -126,796 -50,706 -93,123 39,991 7,324
- Increase/decrease in pre-paid expense 7,481 4,007 -10,897 8,176 1,368
- Increase/decrease in current assets 0 0
- Interest paid -8,078 -8,976 -5,083 -6,109 -3,518
- Business income tax paid 0 -1,147 -190 -1,910 0
- Other receipts from operating activities 79,332 30 20 808
- Other payments from oprerating activities -4,265 -2,405 -125 -9,255 8,964
Net cashflow from operating activities -11,974 -13,836 -21,685 33,134 236,334
II. Cashflow from investing activities
1. Purchases of fixed assets -3,010 -518 -10,006 -3,388
2. Proceeds from disposals of fixed assets 3 65 182
3. Purchases of debt instruments of other entities -82,064 -21,446 -710 0
4. Proceeds from sales of debt instruments of other entities 61,521 -10,000 10,000 55,110 18,000
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 0 115,000 0
9. Profit from deposit received 0 0
10. Dividends and interest received 4,247 3,077 4,318 2,649 2,756
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -19,305 86,631 13,865 47,043 17,550
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 140,454 195,779 296,451 183,130 210,927
4. Repayments of borrowing -158,428 -212,873 -356,501 -199,189 -310,861
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 -42,944 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities -17,974 -17,094 -102,995 -16,059 -99,934
Net cashflow of the year -49,252 55,701 -110,815 64,118 153,951
Cash and cash equivalents at the beginning of year 311,958 252,271 307,973 146,778 210,896
Effect of foreign exchange differences 0 0
Cash and cash equivalents at the end of year 262,706 307,973 197,158 210,896 364,846