Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
I. Cashflow from operating activities
1. Net profit before tax -9,569 -4,054 -617 -3,812 2,515
2. Adjustments 10,288 8,551 569 16,802 4,360
- Depreciation and amortisation 3,538 3,184 3,241 3,159 3,018
- Provisions 0 0 0 -1,334
- Net profit from investment in joint venture 0 0 0 0
- Write off fixed assets 0 0 0 0
- Unrealised foreign exchange profit(loss) -1,545 458 1,238 873 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -1 0 -10,000 0 -163
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 8,295 4,910 6,090 12,771 2,839
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 718 4,497 -48 12,991 6,875
- Increase/decrease in receivables 32,156 18,006 2,046 -8,346 13,536
- Increase/decrease in inventories 11,495 -1,272 5,403 1,949 -8,974
- Increase/decrease in payables -21,258 -18,222 -12,016 4,727 -1,729
- Increase/decrease in pre-paid expense 1,538 1,749 772 239 0
- Increase/decrease in current assets 0 0 0 0
- Interest paid -5,863 -709 608 -7,985 6,716
- Business income tax paid 0 0 0 0
- Other receipts from operating activities 0 0 0 0
- Other payments from oprerating activities 0 0 0 0
Net cashflow from operating activities 18,787 4,048 -3,236 3,576 16,424
II. Cashflow from investing activities
1. Purchases of fixed assets 0 0 0 0
2. Proceeds from disposals of fixed assets 827 500 500 0
3. Purchases of debt instruments of other entities 0 0 0 0
4. Proceeds from sales of debt instruments of other entities 0 0 0 0
5. Payment for investment in joint venture 0 0 0 0
6. Purchases of short-term investment 0 0 0 0
7. Investment in other entities 0 0 0 0
8. Proceeds from disinvestment in other entities 0 0 0 0
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 1,729 0 10,000 0 163
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities 2,556 0 10,500 500 163
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 0 0 0
2. Purchase issued shares from other entities 0 0 0 0
3. Proceeds from borrowings 21,454 1,095 3,829 345 -3,360
4. Repayments of borrowing -40,629 -8,730 -9,682 -5,345 25,073
5. Repayments of financial leases 0 0 0 -37,241
6. Other purchase from financing activities 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0
8. Dividends paid 0 0 0 0
9. Minority equity in joint venture 0 0 0 0
10. Social welfare expenses 0 0 0 0
Net cashflow from financing activities -19,175 -7,635 -5,854 -5,000 -15,528
Net cashflow of the year 2,168 -3,587 1,411 -925 1,059
Cash and cash equivalents at the beginning of year 1,551 3,719 133 1,543 619
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 3,719 133 1,543 619 1,678