I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
92,608
|
100,197
|
96,149
|
90,139
|
122,741
|
2. Payment to suppliers
|
-25,170
|
69,138
|
-25,116
|
-25,981
|
-29,452
|
3. Payroll
|
-15,083
|
-17,971
|
-17,366
|
-24,403
|
-14,334
|
4. Interest expense
|
-3,011
|
-1,349
|
-2,836
|
-1,233
|
-2,603
|
5. Business income tax paid
|
|
|
|
-739
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
6,063
|
-46,391
|
-47,425
|
3,655
|
-48,537
|
8. Other payments from oprerating activities
|
-42,025
|
-136,157
|
32,825
|
30,146
|
95,255
|
Net cashflow from operating activities
|
13,382
|
-32,533
|
36,231
|
71,584
|
123,070
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-107
|
23,221
|
-355
|
-273
|
-3
|
2. Proceeds from disposals of fixed assets
|
-3
|
-86
|
20
|
5
|
57
|
3. Purchases of debt instruments of other entities
|
|
|
-50,000
|
-50,000
|
-120,000
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
-90
|
50,001
|
|
50,517
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
330
|
538
|
575
|
99
|
598
|
Net cashflow from investing activities
|
220
|
23,582
|
241
|
-50,169
|
-68,831
|
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
|
-8,560
|
-4,776
|
-8,560
|
-4,776
|
-8,598
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-8,560
|
-4,776
|
-8,560
|
-4,776
|
-8,598
|
Net cashflow of the year
|
5,042
|
-13,727
|
27,911
|
16,638
|
45,641
|
Cash and cash equivalents at the beginning of year
|
66,646
|
47,627
|
109,190
|
137,101
|
153,756
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
71,688
|
109,190
|
137,101
|
153,739
|
199,397
|