I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
17,015
|
15,452
|
25,556
|
21,166
|
19,724
|
2. Payment to suppliers
|
-13,901
|
-18,943
|
-10,142
|
-21,347
|
-13,639
|
3. Payroll
|
-2,101
|
-3,127
|
-1,330
|
-2,652
|
-3,954
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-3,907
|
-2,694
|
-5,583
|
-1,531
|
-1,837
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
258
|
25,976
|
13,337
|
7,429
|
5,356
|
8. Other payments from oprerating activities
|
-11,220
|
-37,594
|
-15,705
|
-3,626
|
-4,594
|
Net cashflow from operating activities
|
-13,856
|
-20,930
|
6,133
|
-559
|
1,056
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-56
|
-331
|
-77
|
-299
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
58,940
|
851,560
|
-2,267,153
|
598,225
|
-28,000
|
4. Proceeds from sales of debt instruments of other entities
|
-28,200
|
-842,600
|
1,962,663
|
-604,250
|
28,200
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
8,226
|
-8,213
|
11
|
4
|
2
|
Net cashflow from investing activities
|
38,910
|
416
|
-304,556
|
-6,320
|
202
|
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
|
|
17,695
|
-57,110
|
1,016
|
-15
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
17,695
|
-57,110
|
1,016
|
-15
|
Net cashflow of the year
|
25,054
|
-2,819
|
-355,534
|
-5,863
|
1,243
|
Cash and cash equivalents at the beginning of year
|
341,024
|
366,078
|
363,259
|
7,725
|
1,863
|
Effect of foreign exchange differences
|
|
|
|
1
|
|
Cash and cash equivalents at the end of year
|
366,078
|
363,259
|
7,725
|
1,863
|
3,106
|