I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
24,912
|
150,888
|
67,457
|
61,071
|
42,081
|
2. Payment to suppliers
|
-61,330
|
-75,946
|
-88,153
|
-51,786
|
-85,877
|
3. Payroll
|
-5,195
|
-3,156
|
-3,624
|
-5,696
|
-4,412
|
4. Interest expense
|
-3,425
|
-2,647
|
-2,484
|
-2,274
|
-2,704
|
5. Business income tax paid
|
|
-3,213
|
|
|
-2,702
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,254
|
3,394
|
123
|
47
|
351
|
8. Other payments from oprerating activities
|
-6,050
|
-2,460
|
-3,330
|
-3,152
|
-2,823
|
Net cashflow from operating activities
|
-49,834
|
66,861
|
-30,011
|
-1,790
|
-56,086
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
227
|
-1,776
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
-10,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
29,000
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
639
|
-3,806
|
39
|
11
|
8
|
Net cashflow from investing activities
|
865
|
-5,582
|
29,039
|
-9,989
|
8
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
34,193
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
68,988
|
86,851
|
71,766
|
52,068
|
54,461
|
4. Repayments of borrowing
|
-21,987
|
-151,516
|
-79,224
|
-45,338
|
-12,744
|
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
|
47,001
|
-64,665
|
26,735
|
6,730
|
41,717
|
Net cashflow of the year
|
-1,967
|
-3,386
|
25,763
|
-5,050
|
-14,361
|
Cash and cash equivalents at the beginning of year
|
5,707
|
4,533
|
1,147
|
26,910
|
21,860
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
4,533
|
1,147
|
26,910
|
21,860
|
7,499
|