I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
348,561
|
313,072
|
260,909
|
283,281
|
328,856
|
2. Payment to suppliers
|
-215,042
|
-306,164
|
-204,009
|
-239,236
|
-264,277
|
3. Payroll
|
-46,541
|
-38,602
|
-33,703
|
-29,404
|
-39,513
|
4. Interest expense
|
-5,641
|
-2,923
|
-4,435
|
-4,374
|
-5,191
|
5. Business income tax paid
|
-2,617
|
-2,354
|
-1,655
|
-850
|
-891
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
73
|
246
|
5,953
|
1,478
|
2,086
|
8. Other payments from oprerating activities
|
-8,335
|
-6,359
|
-11,902
|
-10,262
|
-4,738
|
Net cashflow from operating activities
|
70,458
|
-43,084
|
11,158
|
633
|
16,331
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,356
|
-9,089
|
-1,739
|
-1,586
|
-3,905
|
2. Proceeds from disposals of fixed assets
|
27
|
1,565
|
100
|
10
|
180
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
20
|
392
|
11
|
38
|
51
|
Net cashflow from investing activities
|
-2,309
|
-7,131
|
-1,628
|
-1,538
|
-3,674
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
128,154
|
199,179
|
191,397
|
254,892
|
247,003
|
4. Repayments of borrowing
|
-187,619
|
-135,121
|
-202,030
|
-252,449
|
-242,519
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-8,414
|
-8,337
|
-7,048
|
-45
|
-4,689
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-67,879
|
55,721
|
-17,681
|
2,398
|
-205
|
Net cashflow of the year
|
270
|
5,505
|
-8,151
|
1,493
|
12,452
|
Cash and cash equivalents at the beginning of year
|
6,695
|
6,965
|
12,470
|
4,319
|
5,813
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
6,965
|
12,470
|
4,319
|
5,813
|
18,265
|