|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
67,694
|
57,011
|
36,000
|
39,155
|
45,323
|
|
2. Payment to suppliers
|
-42,008
|
-42,581
|
-31,984
|
-34,927
|
-31,662
|
|
3. Payroll
|
-5,414
|
-5,258
|
-6,838
|
-5,682
|
-5,625
|
|
4. Interest expense
|
-2,256
|
-137
|
-95
|
-86
|
-96
|
|
5. Business income tax paid
|
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
34,557
|
6,457
|
465,654
|
85,094
|
2,424
|
|
8. Other payments from oprerating activities
|
-43,103
|
-7,786
|
-467,736
|
-100,358
|
-4,664
|
|
Net cashflow from operating activities
|
9,471
|
7,707
|
-4,998
|
-16,804
|
5,701
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
93,960
|
|
|
|
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
|
|
|
|
|
|
|
Net cashflow from investing activities
|
|
|
93,960
|
|
|
|
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
|
-1,500
|
-4,100
|
-2,100
|
-90,366
|
-3,170
|
|
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
|
-1,500
|
-4,100
|
-2,100
|
-90,366
|
-3,170
|
|
Net cashflow of the year
|
7,971
|
3,607
|
86,862
|
-107,170
|
2,531
|
|
Cash and cash equivalents at the beginning of year
|
9,823
|
17,793
|
21,401
|
108,263
|
1,093
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
17,793
|
21,400
|
108,263
|
1,093
|
3,624
|