|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
106,774
|
88,236
|
264,547
|
202,901
|
163,766
|
|
2. Payment to suppliers
|
-131,036
|
-100,567
|
-177,285
|
-99,083
|
-117,153
|
|
3. Payroll
|
-16,312
|
-13,861
|
-20,110
|
-26,796
|
-14,751
|
|
4. Interest expense
|
|
|
-7,898
|
|
|
|
5. Business income tax paid
|
-2,415
|
-400
|
7,712
|
-11,059
|
-1,201
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
4,085
|
9,309
|
4,215
|
1,729
|
2,582
|
|
8. Other payments from oprerating activities
|
-8,116
|
-9,677
|
-22,080
|
-17,702
|
-11,276
|
|
Net cashflow from operating activities
|
-47,021
|
-26,960
|
49,101
|
49,990
|
21,966
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,119
|
-739
|
-2,013
|
-156
|
-316
|
|
2. Proceeds from disposals of fixed assets
|
39
|
|
39
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
761
|
154
|
3
|
820
|
963
|
|
Net cashflow from investing activities
|
-3,320
|
-585
|
-2,010
|
664
|
646
|
|
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
|
-10,464
|
|
0
|
-14,949
|
-22,038
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-10,464
|
|
0
|
-14,949
|
-22,038
|
|
Net cashflow of the year
|
-60,805
|
-27,545
|
47,091
|
35,705
|
574
|
|
Cash and cash equivalents at the beginning of year
|
93,406
|
32,601
|
5,055
|
52,146
|
87,852
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
32,601
|
5,055
|
52,146
|
87,852
|
88,426
|