|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
106,109
|
65,628
|
56,953
|
14,635
|
39,215
|
|
2. Payment to suppliers
|
-3,660
|
-2,705
|
-2,366
|
-693
|
-2,989
|
|
3. Payroll
|
-3,037
|
-3,058
|
-3,729
|
421
|
-3,311
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
-1,500
|
-2,187
|
-1,186
|
-4,062
|
-4,531
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
52
|
5,941
|
4
|
237
|
8
|
|
8. Other payments from oprerating activities
|
-16,611
|
-82,158
|
-14,148
|
962
|
-94,795
|
|
Net cashflow from operating activities
|
81,352
|
-18,539
|
35,529
|
11,500
|
-66,403
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
-3,630
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-65,000
|
-36,000
|
-93,500
|
55,500
|
-83,800
|
|
4. Proceeds from sales of debt instruments of other entities
|
49,000
|
60,332
|
51,000
|
-51,000
|
155,337
|
|
5. Investment in other entities
|
-34,360
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
1,145
|
335
|
272
|
-267
|
3,956
|
|
Net cashflow from investing activities
|
-49,215
|
24,668
|
-42,228
|
4,233
|
71,863
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
|
|
4. Repayments of borrowing
|
-12,918
|
-9,912
|
-3,840
|
|
-3,840
|
|
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
|
-12,918
|
-9,912
|
-3,840
|
|
-3,840
|
|
Net cashflow of the year
|
19,220
|
-3,783
|
-10,540
|
15,733
|
1,619
|
|
Cash and cash equivalents at the beginning of year
|
2,437
|
21,669
|
17,886
|
7,346
|
12,540
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
21,657
|
17,886
|
7,346
|
23,080
|
14,160
|