|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
64,019
|
-268,796
|
119,514
|
161,665
|
119,318
|
|
2. Payment to suppliers
|
-12,988
|
4,890
|
-189,478
|
-97,919
|
-52,398
|
|
3. Payroll
|
-1,479
|
3,843
|
-2,382
|
-1,737
|
-1,832
|
|
4. Interest expense
|
-216
|
599
|
-1,703
|
-2,345
|
-1,969
|
|
5. Business income tax paid
|
-77
|
4,887
|
-4,603
|
-172
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,132
|
-10,207
|
1,859
|
2,387
|
5,284
|
|
8. Other payments from oprerating activities
|
-8,794
|
-7,237
|
-3,716
|
-8,908
|
-1,720
|
|
Net cashflow from operating activities
|
42,597
|
-272,020
|
-80,510
|
52,971
|
66,683
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-31
|
4,452
|
-56
|
-172
|
-150
|
|
2. Proceeds from disposals of fixed assets
|
|
|
156
|
5
|
|
|
3. Purchases of debt instruments of other entities
|
-21,000
|
69,500
|
-6,000
|
|
-13,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
-8,900
|
5,000
|
6,000
|
14,000
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
14
|
-913
|
18
|
71
|
1,544
|
|
Net cashflow from investing activities
|
-21,017
|
64,139
|
-882
|
5,904
|
2,394
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
18,146
|
-5,302
|
185,334
|
96,887
|
44,814
|
|
4. Repayments of borrowing
|
-34,879
|
203,411
|
-105,406
|
-142,979
|
-126,228
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-16,732
|
198,109
|
79,929
|
-46,091
|
-81,414
|
|
Net cashflow of the year
|
4,848
|
-9,772
|
-1,463
|
12,783
|
-12,338
|
|
Cash and cash equivalents at the beginning of year
|
613
|
5,460
|
1,573
|
110
|
12,986
|
|
Effect of foreign exchange differences
|
|
-1
|
0
|
10
|
0
|
|
Cash and cash equivalents at the end of year
|
5,460
|
1,573
|
110
|
12,903
|
649
|