I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
57,098
|
51,099
|
39,429
|
48,872
|
48,091
|
2. Payment to suppliers
|
-30,028
|
-27,305
|
-24,951
|
-27,099
|
-26,803
|
3. Payroll
|
-12,775
|
-12,485
|
-12,435
|
-16,862
|
-13,480
|
4. Interest expense
|
|
|
-562
|
-11
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
12,801
|
11,702
|
18,473
|
12,528
|
10,261
|
8. Other payments from oprerating activities
|
-29,678
|
-61,759
|
-61,290
|
-55,668
|
-7,545
|
Net cashflow from operating activities
|
-2,582
|
-38,749
|
-41,336
|
-38,240
|
10,524
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-5,689
|
-5,437
|
-4,018
|
-1,353
|
-1,966
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-82,000
|
-101,000
|
-156,000
|
|
-55,500
|
4. Proceeds from sales of debt instruments of other entities
|
81,000
|
89,500
|
295,000
|
16,000
|
30,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
214
|
172
|
470
|
88
|
132
|
Net cashflow from investing activities
|
-6,475
|
-16,764
|
135,452
|
14,734
|
-27,334
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
52,000
|
|
4,000
|
|
4. Repayments of borrowing
|
|
|
-52,000
|
-4,000
|
|
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
|
|
52,000
|
-52,000
|
|
|
Net cashflow of the year
|
-9,057
|
-3,513
|
42,115
|
-23,506
|
-16,810
|
Cash and cash equivalents at the beginning of year
|
15,864
|
6,807
|
3,294
|
45,410
|
21,904
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
6,807
|
3,294
|
45,410
|
21,904
|
5,093
|