|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
201,485
|
94,529
|
144,572
|
99,924
|
65,505
|
|
2. Payment to suppliers
|
-148,906
|
-133,204
|
-73,938
|
-52,543
|
-25,767
|
|
3. Payroll
|
-25,696
|
-23,933
|
-58,665
|
-22,059
|
-20,678
|
|
4. Interest expense
|
|
|
|
|
0
|
|
5. Business income tax paid
|
|
-4,130
|
|
|
-3,093
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
2,844
|
1,955
|
1,404
|
897
|
-1,417
|
|
8. Other payments from oprerating activities
|
-14,124
|
-14,364
|
-20,035
|
-14,681
|
-13,155
|
|
Net cashflow from operating activities
|
15,602
|
-79,147
|
-6,662
|
11,538
|
1,395
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
-75
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
-41,000
|
-60,000
|
-51,000
|
-30,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
20,000
|
91,000
|
|
41,000
|
30,000
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
1,514
|
3,532
|
1,018
|
1,605
|
469
|
|
Net cashflow from investing activities
|
21,514
|
53,532
|
-59,057
|
-8,395
|
469
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
|
|
|
|
0
|
|
4. Repayments of borrowing
|
|
|
|
|
0
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
-12
|
-25,567
|
-96
|
-80
|
70
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-12
|
-25,567
|
-96
|
-80
|
70
|
|
Net cashflow of the year
|
37,105
|
-51,183
|
-65,814
|
3,063
|
1,934
|
|
Cash and cash equivalents at the beginning of year
|
192,871
|
229,976
|
178,793
|
112,979
|
116,047
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
229,976
|
178,793
|
112,979
|
116,042
|
117,981
|