I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
26,835
|
36,279
|
18,095
|
26,252
|
25,829
|
2. Payment to suppliers
|
-19,116
|
-27,140
|
-75,708
|
-65,777
|
-132,790
|
3. Payroll
|
-6,427
|
-5,869
|
-8,116
|
-7,078
|
-6,712
|
4. Interest expense
|
-27
|
-12
|
-70
|
|
-382
|
5. Business income tax paid
|
-7,402
|
|
|
-3,009
|
-5,090
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
6,174
|
31,832
|
136,688
|
28,710
|
58,650
|
8. Other payments from oprerating activities
|
-14,535
|
-11,051
|
-58,033
|
-6,678
|
-36,736
|
Net cashflow from operating activities
|
-14,498
|
24,038
|
12,855
|
-27,580
|
-97,231
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
-22
|
-461
|
2. Proceeds from disposals of fixed assets
|
553
|
330
|
81
|
23
|
47
|
3. Purchases of debt instruments of other entities
|
-10,000
|
-60,035
|
-157,452
|
-4,697
|
-54,520
|
4. Proceeds from sales of debt instruments of other entities
|
16,000
|
56,910
|
157,452
|
13,296
|
57,907
|
5. Investment in other entities
|
|
|
-80,500
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,655
|
922
|
1,501
|
583
|
328
|
Net cashflow from investing activities
|
8,208
|
-1,873
|
-78,917
|
9,183
|
3,301
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
1,000
|
68,100
|
|
84,764
|
4. Repayments of borrowing
|
|
|
|
-8,426
|
5,426
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
-15,120
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
1,000
|
52,980
|
-8,426
|
90,190
|
Net cashflow of the year
|
-6,290
|
23,166
|
-13,083
|
-26,823
|
-3,740
|
Cash and cash equivalents at the beginning of year
|
64,057
|
57,767
|
80,933
|
67,845
|
41,022
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
57,767
|
80,933
|
67,849
|
41,022
|
37,282
|