|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
69,321
|
140,853
|
116,726
|
114,561
|
106,560
|
|
2. Payment to suppliers
|
-29,601
|
-43,128
|
-45,367
|
-41,360
|
-44,444
|
|
3. Payroll
|
-10,274
|
-6,281
|
-6,156
|
-5,198
|
-14,263
|
|
4. Interest expense
|
-4
|
4
|
|
|
|
|
5. Business income tax paid
|
-1,993
|
-4,214
|
-8,070
|
-7,865
|
-2,923
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
5,119
|
45,195
|
39,286
|
20,370
|
36,847
|
|
8. Other payments from oprerating activities
|
-30,270
|
-145,525
|
-26,223
|
-36,102
|
-26,764
|
|
Net cashflow from operating activities
|
2,300
|
-13,095
|
70,197
|
44,406
|
55,013
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-10,845
|
-400
|
-1,150
|
-1,033
|
|
2. Proceeds from disposals of fixed assets
|
3
|
0
|
3
|
3,747
|
|
|
3. Purchases of debt instruments of other entities
|
-10,000
|
0
|
-25,000
|
-20,000
|
-65,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
-6,336
|
-52,292
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
8,082
|
2,914
|
6,255
|
984
|
1,058
|
|
Net cashflow from investing activities
|
-1,915
|
-14,267
|
-71,434
|
-16,420
|
-64,975
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-21,382
|
0
|
-21,396
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-21,382
|
0
|
-21,396
|
|
|
|
Net cashflow of the year
|
-20,997
|
-27,362
|
-22,632
|
27,986
|
-9,962
|
|
Cash and cash equivalents at the beginning of year
|
85,961
|
64,963
|
37,601
|
17,158
|
46,908
|
|
Effect of foreign exchange differences
|
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
64,963
|
37,601
|
17,158
|
46,908
|
36,946
|