I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
191,855
|
172,799
|
156,742
|
88,437
|
170,311
|
2. Payment to suppliers
|
-190,573
|
-164,623
|
-165,115
|
-146,912
|
-158,202
|
3. Payroll
|
-11,644
|
-11,534
|
-13,186
|
-18,446
|
-25,207
|
4. Interest expense
|
|
|
-5
|
|
-5
|
5. Business income tax paid
|
-220
|
|
|
|
-100
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
982
|
559
|
1,940
|
2,363
|
1,950
|
8. Other payments from oprerating activities
|
-5,827
|
-5,631
|
-8,586
|
-11,864
|
-20,677
|
Net cashflow from operating activities
|
-15,426
|
-8,430
|
-28,210
|
-86,421
|
-31,930
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,157
|
-1,937
|
-4,607
|
-15,778
|
-16,704
|
2. Proceeds from disposals of fixed assets
|
243
|
13
|
|
44
|
|
3. Purchases of debt instruments of other entities
|
-227,000
|
-405,000
|
-505,000
|
-395,000
|
-453,000
|
4. Proceeds from sales of debt instruments of other entities
|
262,000
|
395,000
|
495,000
|
465,000
|
493,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
25,621
|
22,984
|
20,593
|
32,195
|
16,420
|
Net cashflow from investing activities
|
57,707
|
11,060
|
5,986
|
86,461
|
39,716
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
10,000
|
|
4,792
|
4. Repayments of borrowing
|
|
|
-10,000
|
|
-4,792
|
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
|
|
|
0
|
|
|
Net cashflow of the year
|
42,281
|
2,630
|
-22,224
|
40
|
7,786
|
Cash and cash equivalents at the beginning of year
|
36,910
|
53,140
|
55,671
|
33,053
|
33,034
|
Effect of foreign exchange differences
|
-17
|
-99
|
-395
|
-59
|
-8
|
Cash and cash equivalents at the end of year
|
79,174
|
55,671
|
33,053
|
33,034
|
40,812
|