|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
36,965
|
92,936
|
116,190
|
121,932
|
110,649
|
|
2. Payment to suppliers
|
-27,623
|
-89,107
|
-72,756
|
-91,507
|
-72,890
|
|
3. Payroll
|
-4,488
|
-4,098
|
-9,261
|
-3,643
|
-6,092
|
|
4. Interest expense
|
|
0
|
|
|
0
|
|
5. Business income tax paid
|
|
|
-1,268
|
|
0
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
9,962
|
9,911
|
26,703
|
-13,512
|
2,038
|
|
8. Other payments from oprerating activities
|
-3,284
|
-3,040
|
-60,771
|
39,029
|
-10,178
|
|
Net cashflow from operating activities
|
11,531
|
6,602
|
-1,163
|
52,300
|
23,527
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-93,610
|
-749
|
-66,659
|
-95,803
|
-57,108
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-85,000
|
0
|
|
-150,000
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
148,596
|
159,999
|
|
25,000
|
95,000
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
3,710
|
3,621
|
1,471
|
1,034
|
133
|
|
Net cashflow from investing activities
|
-26,304
|
162,870
|
-65,188
|
-219,769
|
38,025
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
12,000
|
0
|
50,000
|
75,000
|
30,000
|
|
4. Repayments of borrowing
|
-12,000
|
0
|
|
|
-125,000
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
|
|
|
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
|
|
50,000
|
75,000
|
-95,000
|
|
Net cashflow of the year
|
-14,773
|
169,473
|
-16,351
|
-92,469
|
-33,448
|
|
Cash and cash equivalents at the beginning of year
|
28,661
|
13,888
|
184,332
|
167,981
|
75,512
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
13,888
|
183,360
|
167,981
|
75,512
|
42,064
|