|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
75,427
|
64,335
|
56,058
|
70,195
|
60,348
|
|
2. Payment to suppliers
|
-60,361
|
-35,077
|
-29,036
|
-58,789
|
-44,258
|
|
3. Payroll
|
-17,182
|
-21,458
|
-13,251
|
-11,451
|
-11,315
|
|
4. Interest expense
|
-942
|
-1,171
|
-2,134
|
-1,694
|
-1,190
|
|
5. Business income tax paid
|
-576
|
-633
|
-337
|
-352
|
-447
|
|
6. VAT Paid
|
|
|
|
0
|
0
|
|
7. Other receipts from operating activities
|
2,583
|
12,829
|
3,530
|
314
|
12,628
|
|
8. Other payments from oprerating activities
|
-9,409
|
-7,356
|
-4,351
|
-4,251
|
-6,555
|
|
Net cashflow from operating activities
|
-10,459
|
11,469
|
10,478
|
-6,029
|
9,212
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,381
|
-616
|
-1,265
|
-78
|
-413
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
279
|
661
|
363
|
|
3. Purchases of debt instruments of other entities
|
-31,000
|
-145,700
|
-27,660
|
-25,050
|
-18,220
|
|
4. Proceeds from sales of debt instruments of other entities
|
32,301
|
41,000
|
49,700
|
111,000
|
6,960
|
|
5. Investment in other entities
|
|
|
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
0
|
|
7. Dividends and interest received
|
2,180
|
2,555
|
2,527
|
5,681
|
1,696
|
|
Net cashflow from investing activities
|
1,100
|
-102,761
|
23,581
|
92,213
|
-9,614
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
0
|
|
3. Proceeds from borrowings
|
72,981
|
153,338
|
40,221
|
67,964
|
57,347
|
|
4. Repayments of borrowing
|
-70,748
|
-53,551
|
-73,981
|
-154,056
|
-40,803
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
0
|
|
6. Repayments of financial leases
|
|
|
|
0
|
0
|
|
7. Dividends paid
|
-166
|
|
|
-4,893
|
-14
|
|
8. Purchase of funds
|
|
|
|
0
|
0
|
|
Net cashflow from financing activities
|
2,067
|
99,787
|
-33,760
|
-90,986
|
16,530
|
|
Net cashflow of the year
|
-7,292
|
8,495
|
299
|
-4,802
|
16,127
|
|
Cash and cash equivalents at the beginning of year
|
9,544
|
2,253
|
10,749
|
11,048
|
6,246
|
|
Effect of foreign exchange differences
|
2
|
|
|
0
|
1
|
|
Cash and cash equivalents at the end of year
|
2,253
|
10,749
|
11,048
|
6,246
|
22,374
|
