|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
88,969
|
59,078
|
115,166
|
74,666
|
86,108
|
|
2. Payment to suppliers
|
-39,504
|
-76,785
|
-109,677
|
-58,427
|
-94,086
|
|
3. Payroll
|
-2,651
|
-2,593
|
-2,199
|
-2,848
|
-2,917
|
|
4. Interest expense
|
-9,231
|
-10,646
|
-11,142
|
-11,309
|
-13,717
|
|
5. Business income tax paid
|
-7,063
|
-6,817
|
0
|
|
-9,542
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
30,189
|
24,366
|
31,938
|
4,409
|
4,691
|
|
8. Other payments from oprerating activities
|
-57,033
|
-12,414
|
-33,878
|
-8,462
|
-9,538
|
|
Net cashflow from operating activities
|
3,677
|
-25,811
|
-9,792
|
-1,970
|
-39,001
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-13,297
|
|
-35,426
|
-4,905
|
-2,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
1,887
|
5,661
|
5,661
|
577
|
163
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
112
|
693
|
324
|
139
|
46
|
|
Net cashflow from investing activities
|
-11,298
|
6,354
|
-29,440
|
-4,188
|
-1,791
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
89,824
|
102,328
|
73,428
|
94,524
|
136,497
|
|
4. Repayments of borrowing
|
-76,496
|
-72,728
|
-46,609
|
-86,586
|
-98,318
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
0
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
13,328
|
29,600
|
26,819
|
7,938
|
38,179
|
|
Net cashflow of the year
|
5,707
|
10,144
|
-12,413
|
1,779
|
-2,613
|
|
Cash and cash equivalents at the beginning of year
|
6,445
|
12,152
|
22,296
|
9,882
|
11,661
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
12,152
|
22,296
|
9,882
|
11,661
|
9,048
|