|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
43,515
|
25,220
|
40,018
|
49,076
|
47,031
|
|
2. Payment to suppliers
|
-29,601
|
-59,909
|
-53,255
|
-46,627
|
-23,231
|
|
3. Payroll
|
-5,384
|
-6,006
|
-4,739
|
-6,289
|
-4,238
|
|
4. Interest expense
|
-845
|
|
-731
|
-284
|
-647
|
|
5. Business income tax paid
|
-17,955
|
|
-238
|
-3
|
-1,998
|
|
6. VAT Paid
|
|
|
|
0
|
0
|
|
7. Other receipts from operating activities
|
15,051
|
15,286
|
12,783
|
21,009
|
5,716
|
|
8. Other payments from oprerating activities
|
-5,558
|
-7,701
|
-13,809
|
-29,710
|
-7,634
|
|
Net cashflow from operating activities
|
-778
|
-33,111
|
-19,972
|
-12,828
|
14,999
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,041
|
-1,644
|
|
0
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
20
|
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
-13,000
|
-7,000
|
-14,585
|
-280
|
-1,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
14,400
|
6,500
|
6,585
|
15,000
|
3,900
|
|
5. Investment in other entities
|
|
|
-5,460
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
0
|
|
7. Dividends and interest received
|
90
|
44
|
51
|
32
|
37
|
|
Net cashflow from investing activities
|
449
|
-2,080
|
-13,409
|
14,752
|
2,437
|
|
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
|
10,000
|
66,293
|
6,535
|
29,094
|
9,600
|
|
4. Repayments of borrowing
|
-17,215
|
|
-10,000
|
-23,000
|
-6,000
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
0
|
|
6. Repayments of financial leases
|
|
|
|
0
|
0
|
|
7. Dividends paid
|
|
|
|
-14,497
|
0
|
|
8. Purchase of funds
|
|
|
|
0
|
0
|
|
Net cashflow from financing activities
|
-7,215
|
66,293
|
-3,465
|
-8,403
|
3,600
|
|
Net cashflow of the year
|
-7,544
|
31,102
|
-36,847
|
-6,480
|
21,036
|
|
Cash and cash equivalents at the beginning of year
|
37,282
|
29,738
|
60,841
|
23,994
|
17,514
|
|
Effect of foreign exchange differences
|
|
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
29,738
|
60,841
|
23,994
|
17,514
|
38,550
|