I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
156,887
|
80,996
|
75,186
|
14,868
|
61,608
|
2. Payment to suppliers
|
-104,353
|
-53,788
|
-50,999
|
2,381
|
-43,205
|
3. Payroll
|
-14,237
|
-9,892
|
-9,468
|
282
|
-9,384
|
4. Interest expense
|
|
0
|
0
|
|
|
5. Business income tax paid
|
-3,150
|
-1,588
|
-1,166
|
-6,324
|
-2,016
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,418
|
9,895
|
1,011
|
1,052
|
285
|
8. Other payments from oprerating activities
|
6,554
|
-18,061
|
-8,115
|
0
|
-8,673
|
Net cashflow from operating activities
|
45,118
|
7,562
|
6,450
|
4,230
|
-1,385
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,296
|
-14,169
|
-7,036
|
-681
|
-8,130
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-14,000
|
-5,000
|
-2,000
|
0
|
-2,000
|
4. Proceeds from sales of debt instruments of other entities
|
1,500
|
8,627
|
9,688
|
1,000
|
14,005
|
5. Investment in other entities
|
|
|
-910
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
583
|
11,504
|
8,849
|
7,792
|
12,705
|
Net cashflow from investing activities
|
-15,213
|
962
|
8,591
|
8,111
|
16,580
|
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
|
|
|
-1,057
|
-2,328
|
-1,337
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
1,000
|
|
|
|
7. Dividends paid
|
-9,707
|
-7,766
|
-10,240
|
-9,121
|
-9,760
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-9,707
|
-6,766
|
-11,297
|
-11,449
|
-11,096
|
Net cashflow of the year
|
20,198
|
1,758
|
3,744
|
892
|
4,098
|
Cash and cash equivalents at the beginning of year
|
24,585
|
7,320
|
7,964
|
15,074
|
14,966
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
44,783
|
9,078
|
11,727
|
14,966
|
19,072
|