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 1,692,277 3,472,622 5,526,087 5,133,329 8,083,178
2. Adjustments 1,766,255 1,298,209 727,149 464,040 -2,582,411
- Depreciation and amortisation 1,481,554 1,451,930 1,453,931 1,379,104 1,381,295
- Provisions 143,814 25,679 87,438 239,394 20,722
- Net profit from investment in joint venture 0 0 0 0 0
- Write off fixed assets 0 0 0 0 0
- Unrealised foreign exchange profit(loss) 0 0 0 71,665 63,535
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -345,289 -538,555 -1,144,646 -1,792,224 -4,750,833
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 486,176 359,155 330,426 566,101 702,870
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 3,458,532 4,770,831 6,253,236 5,597,369 5,500,767
- Increase/decrease in receivables -365,292 -219,171 -1,293,682 -6,408,004 -4,205,131
- Increase/decrease in inventories -50,719 -76,152 543,548 344,947 58,852
- Increase/decrease in payables -399,753 1,284,922 -808,467 2,950,184 -3,011,180
- Increase/decrease in pre-paid expense 144,562 -167,925 66,833 -214 -32,138
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -519,699 -325,771 -293,139 -451,815 -484,047
- Business income tax paid -583,690 -159,009 -576,317 -1,274,356 -1,089,328
- Other receipts from operating activities 0 0 0 0 0
- Other payments from oprerating activities 0 0 0 0 0
Net cashflow from operating activities 1,683,941 5,107,725 3,892,012 758,111 -3,262,205
II. Cashflow from investing activities
1. Purchases of fixed assets -1,567,282 -2,538,150 -8,321,768 -4,192,445 -2,686,260
2. Proceeds from disposals of fixed assets 915,063 338,426 4,462 11,029 11,833
3. Purchases of debt instruments of other entities -2,258,396 -109,394 -2,923,445 -5,341,659 -1,012,858
4. Proceeds from sales of debt instruments of other entities 3,671,000 502,152 2,773,138 6,430,025 1,010,203
5. Payment for investment in joint venture 0 0 0 0 0
6. Purchases of short-term investment 0 0 0 0 0
7. Investment in other entities 0 0 -6,648 -352 0
8. Proceeds from disinvestment in other entities 0 0 0 -2 3,605,021
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 401,827 443,224 953,424 630,199 2,079,825
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities 1,162,212 -1,363,742 -7,520,837 -2,463,205 3,007,764
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 2 0 362 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 0 0 1,782,123 994,340 6,272,960
4. Repayments of borrowing -2,600,000 0 -1,050,000 -485,080 -4,445,580
5. Repayments of financial leases 0 -21,397 -21,397 -21,397 -17,117
6. Other purchase from financing activities 0 0 0 0 17,117
7. Purchase from capitalization issue 0 0 0 0 -23,002
8. Dividends paid 0 0 0 0 0
9. Minority equity in joint venture 0 0 0 0 0
10. Social welfare expenses 0 0 0 0 0
Net cashflow from financing activities -2,600,000 -21,395 710,726 488,225 1,804,378
Net cashflow of the year 246,153 3,722,588 -2,918,099 -1,216,869 1,549,937
Cash and cash equivalents at the beginning of year 3,050,907 3,297,060 7,019,648 4,101,549 2,884,680
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 3,297,060 7,019,648 4,101,549 2,884,680 4,434,617