I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
91,190
|
22,816
|
21,119
|
13,068
|
20,340
|
2. Payment to suppliers
|
-160,021
|
-45,550
|
-7,910
|
-6,366
|
-28,872
|
3. Payroll
|
-7,519
|
-5,690
|
-5,782
|
-4,999
|
-4,634
|
4. Interest expense
|
|
-50
|
|
|
0
|
5. Business income tax paid
|
-4,335
|
-848
|
-1,856
|
-649
|
-204
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
16,485
|
74,302
|
2,504
|
1,373
|
546
|
8. Other payments from oprerating activities
|
-28,445
|
-78,247
|
-6,937
|
-3,575
|
-3,713
|
Net cashflow from operating activities
|
-92,644
|
-33,267
|
1,139
|
-1,148
|
-16,538
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,085
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-47,467
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
68,914
|
37,872
|
|
|
|
5. Investment in other entities
|
|
-1,480
|
|
|
|
6. Proceeds from disinvestment in other entities
|
200
|
|
500
|
34
|
|
7. Dividends and interest received
|
2,550
|
1,120
|
595
|
907
|
709
|
Net cashflow from investing activities
|
22,113
|
37,513
|
1,095
|
941
|
709
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
7,800
|
|
|
15,225
|
4. Repayments of borrowing
|
|
-7,800
|
|
|
-363
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-10,079
|
-10,079
|
|
-4,158
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-10,079
|
-10,079
|
|
-4,158
|
14,862
|
Net cashflow of the year
|
-80,610
|
-5,833
|
2,233
|
-4,364
|
-967
|
Cash and cash equivalents at the beginning of year
|
95,128
|
14,517
|
8,684
|
10,917
|
6,552
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
14,517
|
8,684
|
10,917
|
6,552
|
5,586
|