Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
I. Cashflow from operating activities
1. Net profit before tax 115,535 54,541 100,737 279,502 97,243
2. Adjustments 15,983 13,851 20,016 15,275 14,889
- Depreciation and amortisation 23,893 23,024 23,601 23,223 22,686
- Provisions -1,540 6,307 -1,079 5,276 4,699
- Net profit from investment in joint venture 0 0
- Write off fixed assets 0 0
- Unrealised foreign exchange profit(loss) -10,741 -7,770 -9,592
- Profit(Loss) from disposals of fixed assets 0 0
- Profit(Loss) from investing activities -9,907 -8,472 -7,272 -10,413 -9,241
- Profit from deposit 0 0
- Interest income 0 0
- Interest expense 3,537 3,734 4,766 4,959 6,337
- Payments direct from profit 0 0
3. Operating profit before working capital changes 131,518 68,392 120,753 294,776 112,132
- Increase/decrease in receivables 117,144 -31,001 -108,258 -194,815 145,833
- Increase/decrease in inventories 7,048 -62,747 -69,582 -89,528 104,853
- Increase/decrease in payables -47,969 68,487 489 198,466 -121,926
- Increase/decrease in pre-paid expense 391 -13,607 724 -2,766 4,317
- Increase/decrease in current assets 0 0
- Interest paid -3,207 -3,185 -5,264 -4,764 -5,965
- Business income tax paid -54,711 -25,208 -37,470 -49,640
- Other receipts from operating activities 0 0
- Other payments from oprerating activities -12,533 -3,018 -24,777 -12,823 -22,051
Net cashflow from operating activities 137,680 -1,888 -123,383 188,547 167,551
II. Cashflow from investing activities
1. Purchases of fixed assets -19,420 -19,193 -15,419 -19,209 -35,428
2. Proceeds from disposals of fixed assets 1,903 322 297 775 4,478
3. Purchases of debt instruments of other entities -250,200 -106,500 -120,000 -358,500 -380,366
4. Proceeds from sales of debt instruments of other entities 158,904 440,727 254,200 105,000 120,000
5. Payment for investment in joint venture 0 0
6. Purchases of short-term investment 0 0
7. Investment in other entities 0 -143,189 0
8. Proceeds from disinvestment in other entities 0 0
9. Profit from deposit received 0 0
10. Dividends and interest received 4,129 10,545 10,552 5,514 5,076
11. Purchases of buying minority equity 0 0
Net cashflow from investing activities -104,684 325,901 129,630 -409,608 -286,240
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 13,000
2. Purchase issued shares from other entities -300 0
3. Proceeds from borrowings 283,039 348,230 281,294 366,755 345,559
4. Repayments of borrowing -182,394 -301,148 -347,213 -268,900 -255,261
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 -78,606 -78,594 -129,680 0
9. Minority equity in joint venture 0 0
10. Social welfare expenses 0 0
Net cashflow from financing activities 22,040 -31,813 -65,918 -31,826 103,298
Net cashflow of the year 55,035 292,200 -59,671 -252,887 -15,391
Cash and cash equivalents at the beginning of year 344,557 399,170 700,074 641,349 394,998
Effect of foreign exchange differences -422 8,704 946 6,537 9,881
Cash and cash equivalents at the end of year 399,170 700,074 641,349 394,998 389,488