I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
97,233
|
321,298
|
287,405
|
214,581
|
106,774
|
2. Payment to suppliers
|
-52,493
|
-283,318
|
-231,630
|
-150,566
|
-131,036
|
3. Payroll
|
-17,523
|
-16,205
|
-19,744
|
-30,527
|
-16,312
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-2,330
|
-1,461
|
-5,475
|
-4,897
|
-2,415
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,230
|
14,844
|
14,326
|
2,294
|
4,085
|
8. Other payments from oprerating activities
|
-10,129
|
-12,152
|
-21,246
|
-18,357
|
-8,116
|
Net cashflow from operating activities
|
17,988
|
23,006
|
23,636
|
12,528
|
-47,021
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-11,908
|
-5,992
|
-2,098
|
-4,119
|
2. Proceeds from disposals of fixed assets
|
|
305
|
86
|
|
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
|
209
|
318
|
346
|
807
|
761
|
Net cashflow from investing activities
|
209
|
-11,285
|
-5,561
|
-1,290
|
-3,320
|
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
|
-11,314
|
|
-5,226
|
-10,363
|
-10,464
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-11,314
|
|
-5,226
|
-10,363
|
-10,464
|
Net cashflow of the year
|
6,883
|
11,721
|
12,849
|
874
|
-60,805
|
Cash and cash equivalents at the beginning of year
|
61,078
|
67,961
|
79,682
|
92,531
|
93,406
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
67,961
|
79,682
|
92,531
|
93,406
|
32,601
|