|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
108,345
|
38,693
|
106,123
|
69,914
|
76,350
|
|
2. Payment to suppliers
|
-45,414
|
-37,573
|
-46,754
|
-33,882
|
-24,909
|
|
3. Payroll
|
-16,571
|
-19,331
|
-24,407
|
-9,793
|
-5,638
|
|
4. Interest expense
|
-1,382
|
-3,688
|
-3,253
|
-1,629
|
1,629
|
|
5. Business income tax paid
|
0
|
-1,475
|
-2,621
|
-1,050
|
7,341
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
155
|
1,329
|
501
|
8,719
|
-6,251
|
|
8. Other payments from oprerating activities
|
-2,063
|
-12,211
|
-3,398
|
-15,856
|
-7,472
|
|
Net cashflow from operating activities
|
43,069
|
-34,256
|
26,190
|
16,423
|
41,051
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,070
|
-1,764
|
-1,494
|
-158
|
-1,343
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
25,209
|
-25,209
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
-5,000
|
5,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
0
|
|
5. Investment in other entities
|
0
|
|
|
|
-25,500
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
20,961
|
213
|
18
|
11
|
5
|
|
Net cashflow from investing activities
|
19,892
|
-1,551
|
-1,476
|
20,062
|
-47,048
|
|
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
|
56,216
|
59,019
|
53,254
|
47,104
|
12,167
|
|
4. Repayments of borrowing
|
-102,075
|
-24,588
|
-98,724
|
-59,866
|
-31,548
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
0
|
|
|
|
0
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-45,859
|
34,431
|
-45,470
|
-12,762
|
-19,381
|
|
Net cashflow of the year
|
17,102
|
-1,376
|
-20,756
|
23,724
|
-25,377
|
|
Cash and cash equivalents at the beginning of year
|
38,272
|
55,374
|
54,092
|
33,336
|
57,044
|
|
Effect of foreign exchange differences
|
0
|
95
|
0
|
-16
|
33
|
|
Cash and cash equivalents at the end of year
|
55,374
|
54,092
|
33,336
|
57,044
|
31,699
|