Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  2021 2022 2023 2024 2025
I. Cashflow from operating activities
1. Net profit before tax 1,581 10,605 16,887 15,902 16,690
2. Adjustments 11,237 12,802 16,211 5,928 8,325
- Depreciation and amortisation 7,426 6,594 5,433 5,000 4,984
- Provisions -822 2,126 4,880 -3,736 -1,236
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) 337 -760 324 439 54
- Profit(Loss) from disposals of fixed assets 0 0 0
- Profit(Loss) from investing activities -17 -3 -17 -350 -82
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 4,313 4,845 5,590 4,575 4,605
- Payments direct from profit 0 0
3. Operating profit before working capital changes 12,818 23,407 33,097 21,830 25,015
- Increase/decrease in receivables -573 3,633 5,711 -5,786 -9,950
- Increase/decrease in inventories -22,682 -29,986 -31,323 74,902 -45,731
- Increase/decrease in payables -1,548 -1,985 2,010 -3,958 5,262
- Increase/decrease in pre-paid expense 1,771 1,131 -390 -1,374 459
- Increase/decrease in current assets 0 0
- Interest paid -4,297 -4,805 -5,598 -4,627 -4,557
- Business income tax paid -47 -83 -184 -369 -607
- Other receipts from operating activities 14 11 0
- Other payments from oprerating activities -1,105 -1,288 -2,230 -2,484 -3,360
Net cashflow from operating activities -15,649 -9,965 1,094 78,134 -33,469
II. Cashflow from investing activities
1. Purchases of fixed assets -1,614 -188 -2,837 -322 -2,351
2. Proceeds from disposals of fixed assets 11 0 0 455 76
3. Purchases of debt instruments of other entities 0 0
4. Proceeds from sales of debt instruments of other entities 0 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 5 3 3 22 6
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -1,597 -185 -2,834 155 -2,268
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 644,346 494,307 470,200 335,336 508,940
4. Repayments of borrowing -625,515 -482,458 -459,845 -406,825 -466,618
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 -3,966 -4,126 -5,016 -9,938 -6,004
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities 14,865 7,723 5,339 -81,427 36,318
Net cashflow of the year -2,381 -2,427 3,599 -3,137 581
Cash and cash equivalents at the beginning of year 13,104 10,676 8,240 11,807 8,664
Effect of foreign exchange differences -47 -9 -32 -6 -15
Cash and cash equivalents at the end of year 10,676 8,240 11,807 8,664 9,230