I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
306,247
|
134,211
|
139,983
|
75,246
|
2. Payment to suppliers
|
-130,944
|
-62,929
|
-62,634
|
-71,374
|
3. Payroll
|
-46,161
|
-36,540
|
-33,782
|
-32,314
|
4. Interest expense
|
-31,039
|
|
|
|
5. Business income tax paid
|
0
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
7. Other receipts from operating activities
|
41,538
|
4,844
|
9,387
|
10,862
|
8. Other payments from oprerating activities
|
-46,982
|
-37,569
|
-51,464
|
-83,406
|
Net cashflow from operating activities
|
92,660
|
2,017
|
1,489
|
-100,986
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-6,368
|
-21,841
|
-15,531
|
-9,702
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
-3,044,437
|
-314,930
|
-940,600
|
-948,000
|
4. Proceeds from sales of debt instruments of other entities
|
3,044,437
|
345,580
|
874,465
|
1,026,200
|
5. Investment in other entities
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
7. Dividends and interest received
|
62,270
|
37,776
|
46,530
|
34,266
|
Net cashflow from investing activities
|
55,903
|
46,584
|
-35,136
|
102,763
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
3. Proceeds from borrowings
|
6,109
|
0
|
|
|
4. Repayments of borrowing
|
-139,960
|
-4,644
|
-4,644
|
-6,192
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
Net cashflow from financing activities
|
-133,851
|
-4,644
|
-4,644
|
-6,192
|
Net cashflow of the year
|
14,712
|
43,957
|
-38,291
|
-4,415
|
Cash and cash equivalents at the beginning of year
|
849,907
|
8,793
|
52,754
|
14,464
|
Effect of foreign exchange differences
|
0
|
3
|
1
|
5
|
Cash and cash equivalents at the end of year
|
864,619
|
52,753
|
14,464
|
10,055
|