|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
175,293
|
186,906
|
188,869
|
200,455
|
183,309
|
|
2. Payment to suppliers
|
-114,944
|
-143,152
|
-121,335
|
-142,757
|
-128,423
|
|
3. Payroll
|
-29,412
|
-32,219
|
-26,364
|
-59,531
|
-20,606
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
-3,084
|
|
-3,199
|
-6,500
|
-3,223
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
500
|
1,351
|
-70
|
2,628
|
938
|
|
8. Other payments from oprerating activities
|
-7,031
|
-8,405
|
-6,221
|
-12,944
|
-7,689
|
|
Net cashflow from operating activities
|
21,322
|
4,480
|
31,680
|
-18,649
|
24,307
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-44
|
-693
|
-1,433
|
-44
|
-618
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-55,000
|
|
10,000
|
-77,000
|
-70,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
55,000
|
|
|
55,000
|
45,000
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
1,869
|
546
|
1,945
|
1,171
|
1,642
|
|
Net cashflow from investing activities
|
1,825
|
-147
|
10,512
|
-20,873
|
-23,976
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-36,139
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-36,139
|
|
|
|
|
|
Net cashflow of the year
|
-12,992
|
4,333
|
42,192
|
-39,522
|
331
|
|
Cash and cash equivalents at the beginning of year
|
64,762
|
51,770
|
56,103
|
98,295
|
58,773
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
3
|
|
Cash and cash equivalents at the end of year
|
51,770
|
56,103
|
98,295
|
58,773
|
59,107
|