|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
47,974
|
60,118
|
38,316
|
51,313
|
159,752
|
|
2. Payment to suppliers
|
-8,325
|
-18,969
|
-12,954
|
-13,874
|
-20,003
|
|
3. Payroll
|
-10,913
|
-5,042
|
-6,985
|
-9,764
|
-5,872
|
|
4. Interest expense
|
0
|
|
|
-768
|
-675
|
|
5. Business income tax paid
|
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,376
|
2,155
|
6,268
|
81,332
|
86,255
|
|
8. Other payments from oprerating activities
|
-16,072
|
-42,061
|
-45,755
|
-24,035
|
-131,625
|
|
Net cashflow from operating activities
|
15,041
|
-3,799
|
-21,111
|
84,204
|
87,833
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-475
|
-87
|
-258
|
-1
|
-40
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-14,000
|
-64,000
|
-314,800
|
-115,600
|
-1,149,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
4,000
|
62,000
|
64,800
|
62,600
|
523,500
|
|
5. Investment in other entities
|
0
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
|
Net cashflow from investing activities
|
-10,475
|
-2,087
|
-250,258
|
-53,001
|
-626,040
|
|
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
|
-1,548
|
-1,548
|
-1,548
|
-1,548
|
-3,096
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-183
|
-183
|
549
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-1,731
|
-1,731
|
-999
|
-1,548
|
-3,096
|
|
Net cashflow of the year
|
2,835
|
-7,617
|
-272,369
|
29,655
|
-541,304
|
|
Cash and cash equivalents at the beginning of year
|
14,488
|
17,322
|
9,704
|
557,640
|
587,295
|
|
Effect of foreign exchange differences
|
|
|
3
|
0
|
-1
|
|
Cash and cash equivalents at the end of year
|
17,323
|
9,704
|
256,840
|
587,295
|
45,990
|