|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
89,795
|
124,248
|
233,174
|
122,579
|
207,595
|
|
2. Payment to suppliers
|
-58,490
|
-53,456
|
-31,898
|
-24,138
|
-115,667
|
|
3. Payroll
|
-26,015
|
-40,597
|
-55,832
|
-56,123
|
-45,078
|
|
4. Interest expense
|
|
|
|
0
|
|
|
5. Business income tax paid
|
|
|
-15,300
|
-6,500
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
23,693
|
4,415
|
-4,438
|
2,196
|
19,554
|
|
8. Other payments from oprerating activities
|
-13,135
|
-44,169
|
-41,955
|
-38,161
|
-33,017
|
|
Net cashflow from operating activities
|
15,848
|
-9,558
|
83,750
|
-146
|
33,387
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
4,258
|
-1,907
|
-23,041
|
0
|
-5,617
|
|
2. Proceeds from disposals of fixed assets
|
43,612
|
1,112
|
-199
|
1,437
|
81,997
|
|
3. Purchases of debt instruments of other entities
|
-66,100
|
-15,400
|
-79,700
|
-59,055
|
-227,803
|
|
4. Proceeds from sales of debt instruments of other entities
|
-22,500
|
2,900
|
52,600
|
22,400
|
116,067
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
9,306
|
47,474
|
4,487
|
747
|
6,093
|
|
Net cashflow from investing activities
|
-31,424
|
34,179
|
-45,853
|
-34,471
|
-29,265
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-17
|
-78,603
|
-129
|
|
-23
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-17
|
-78,603
|
-129
|
0
|
-23
|
|
Net cashflow of the year
|
-15,593
|
-53,982
|
37,768
|
-34,617
|
4,100
|
|
Cash and cash equivalents at the beginning of year
|
119,506
|
103,830
|
49,872
|
87,756
|
53,222
|
|
Effect of foreign exchange differences
|
-83
|
24
|
115
|
84
|
92
|
|
Cash and cash equivalents at the end of year
|
103,830
|
49,872
|
87,756
|
53,222
|
57,415
|