I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
305,035
|
346,466
|
307,705
|
326,928
|
360,553
|
2. Payment to suppliers
|
-163,937
|
-193,219
|
-131,500
|
-156,951
|
-172,024
|
3. Payroll
|
-84,949
|
-119,974
|
-105,880
|
-128,622
|
-125,103
|
4. Interest expense
|
|
|
0
|
|
|
5. Business income tax paid
|
-1,654
|
-2,411
|
-1,333
|
-3,985
|
-2,666
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
62,921
|
68,502
|
106,933
|
39,768
|
5,063
|
8. Other payments from oprerating activities
|
-60,647
|
-99,347
|
-196,309
|
-77,088
|
-34,246
|
Net cashflow from operating activities
|
56,769
|
17
|
-20,384
|
50
|
31,576
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10,265
|
-18,215
|
-14,836
|
-11,062
|
-8,029
|
2. Proceeds from disposals of fixed assets
|
87
|
15
|
332
|
|
|
3. Purchases of debt instruments of other entities
|
-30,000
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2,571
|
1,684
|
1,621
|
973
|
156
|
Net cashflow from investing activities
|
-37,607
|
-16,517
|
-12,882
|
-10,088
|
-7,873
|
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
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-2,179
|
-4,993
|
-5,274
|
-5,760
|
-6,234
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-2,179
|
-4,993
|
-5,274
|
-5,760
|
-6,234
|
Net cashflow of the year
|
16,982
|
-21,492
|
-38,540
|
-15,798
|
17,469
|
Cash and cash equivalents at the beginning of year
|
91,998
|
110,012
|
87,917
|
49,377
|
33,579
|
Effect of foreign exchange differences
|
1,032
|
-603
|
|
|
|
Cash and cash equivalents at the end of year
|
110,012
|
87,917
|
49,377
|
33,579
|
51,049
|