|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
42,604
|
62,323
|
36,965
|
92,936
|
116,190
|
|
2. Payment to suppliers
|
-60,940
|
-44,421
|
-27,623
|
-89,107
|
-72,756
|
|
3. Payroll
|
-5,591
|
-5,466
|
-4,488
|
-4,098
|
-9,261
|
|
4. Interest expense
|
|
-20
|
|
0
|
|
|
5. Business income tax paid
|
|
|
|
|
-1,268
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
217
|
13,561
|
9,962
|
9,911
|
26,703
|
|
8. Other payments from oprerating activities
|
-3,972
|
-4,342
|
-3,284
|
-3,040
|
-60,771
|
|
Net cashflow from operating activities
|
-27,683
|
21,636
|
11,531
|
6,602
|
-1,163
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,662
|
-54,848
|
-93,610
|
-749
|
-66,659
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-83,000
|
-50,000
|
-85,000
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
75,000
|
105,000
|
148,596
|
159,999
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
2,603
|
3,803
|
3,710
|
3,621
|
1,471
|
|
Net cashflow from investing activities
|
-10,059
|
3,954
|
-26,304
|
162,870
|
-65,188
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
12,000
|
0
|
50,000
|
|
4. Repayments of borrowing
|
|
|
-12,000
|
0
|
|
|
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
|
|
|
|
|
50,000
|
|
Net cashflow of the year
|
-37,742
|
25,590
|
-14,773
|
169,473
|
-16,351
|
|
Cash and cash equivalents at the beginning of year
|
40,812
|
3,070
|
28,661
|
13,888
|
184,332
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
3,070
|
28,661
|
13,888
|
183,360
|
167,981
|