I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
343,787
|
149,028
|
155,602
|
162,628
|
163,109
|
2. Payment to suppliers
|
-171,761
|
-110,643
|
-100,321
|
-92,371
|
-95,565
|
3. Payroll
|
-48,392
|
-48,380
|
-55,514
|
-57,626
|
-64,730
|
4. Interest expense
|
-9,959
|
-4,122
|
-477
|
-406
|
-336
|
5. Business income tax paid
|
-41,018
|
-53,124
|
|
|
-410
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
668,792
|
31,774
|
24,046
|
24,699
|
20,997
|
8. Other payments from oprerating activities
|
-522,089
|
-39,702
|
-23,732
|
-41,000
|
-18,441
|
Net cashflow from operating activities
|
219,359
|
-75,168
|
-395
|
-4,077
|
4,624
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,880
|
-1,438
|
-3,099
|
-1,333
|
-774
|
2. Proceeds from disposals of fixed assets
|
4,302
|
|
|
265
|
|
3. Purchases of debt instruments of other entities
|
-336,700
|
|
-15,000
|
-32,726
|
-19,583
|
4. Proceeds from sales of debt instruments of other entities
|
314,000
|
67,700
|
|
15,000
|
20,094
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
6,689
|
5,694
|
1,693
|
2,185
|
1,539
|
Net cashflow from investing activities
|
-14,589
|
71,956
|
-16,406
|
-16,608
|
1,276
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
64,086
|
30,000
|
|
|
|
4. Repayments of borrowing
|
-112,407
|
-99,390
|
-1,290
|
-1,290
|
-1,290
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-1,928
|
-41,446
|
-3,080
|
-2,815
|
-2,625
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-50,249
|
-110,836
|
-4,370
|
-4,105
|
-3,914
|
Net cashflow of the year
|
154,522
|
-114,048
|
-21,172
|
-24,790
|
1,986
|
Cash and cash equivalents at the beginning of year
|
18,574
|
173,096
|
59,048
|
37,876
|
13,086
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
173,096
|
59,048
|
37,876
|
13,086
|
15,073
|