I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
45,905
|
416,395
|
217,630
|
320,383
|
2. Payment to suppliers
|
-104,700
|
-499,412
|
-226,360
|
-273,936
|
3. Payroll
|
-23,439
|
-29,925
|
-9,546
|
-29,033
|
4. Interest expense
|
-580
|
-804
|
-750
|
-1,262
|
5. Business income tax paid
|
|
6
|
|
|
6. VAT Paid
|
|
|
0
|
|
7. Other receipts from operating activities
|
54,364
|
199,417
|
13,577
|
61,574
|
8. Other payments from oprerating activities
|
-36,254
|
-195,213
|
-56,807
|
-69,602
|
Net cashflow from operating activities
|
-64,705
|
-109,535
|
-62,256
|
8,124
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-152
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-21,538
|
-51,113
|
|
-51,392
|
4. Proceeds from sales of debt instruments of other entities
|
187,450
|
153,780
|
8,579
|
1,953
|
5. Investment in other entities
|
-85,800
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
Net cashflow from investing activities
|
79,960
|
102,667
|
8,579
|
-49,439
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
3. Proceeds from borrowings
|
29,669
|
35,370
|
49,374
|
49,374
|
4. Repayments of borrowing
|
-24,347
|
-29,440
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
6. Repayments of financial leases
|
|
|
-80
|
-120
|
7. Dividends paid
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
Net cashflow from financing activities
|
5,322
|
5,930
|
49,294
|
49,254
|
Net cashflow of the year
|
20,577
|
-938
|
-4,382
|
7,939
|
Cash and cash equivalents at the beginning of year
|
9,914
|
9,681
|
4,648
|
266
|
Effect of foreign exchange differences
|
|
|
|
|
Cash and cash equivalents at the end of year
|
30,491
|
8,743
|
266
|
8,205
|