|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
34,028
|
129,958
|
108,354
|
88,747
|
34,474
|
|
2. Payment to suppliers
|
-3,873
|
-29,859
|
-15,474
|
-8,350
|
-8,741
|
|
3. Payroll
|
-19,763
|
-25,996
|
-26,251
|
-37,324
|
-20,045
|
|
4. Interest expense
|
-9
|
|
|
-37
|
|
|
5. Business income tax paid
|
|
|
|
-7,094
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,071
|
794
|
13,728
|
4,181
|
8,247
|
|
8. Other payments from oprerating activities
|
-15,094
|
-27,864
|
-51,946
|
-89,782
|
-18,465
|
|
Net cashflow from operating activities
|
-2,639
|
47,032
|
28,412
|
-49,658
|
-4,531
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,481
|
-2,870
|
-1,411
|
0
|
-307
|
|
2. Proceeds from disposals of fixed assets
|
|
-15,625
|
7,047
|
0
|
36,758
|
|
3. Purchases of debt instruments of other entities
|
-110,000
|
-30,000
|
-230,000
|
-80,000
|
-145,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
112,804
|
10,000
|
187,000
|
120,000
|
110,000
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
9,213
|
-1,043
|
9,476
|
10
|
998
|
|
Net cashflow from investing activities
|
10,535
|
-39,538
|
-27,887
|
40,010
|
2,448
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
10,000
|
|
|
10,000
|
|
|
4. Repayments of borrowing
|
-10,000
|
|
|
-10,000
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
-12,721
|
-171
|
-689
|
0
|
-240
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-12,721
|
-171
|
-689
|
0
|
-240
|
|
Net cashflow of the year
|
-4,825
|
7,324
|
-164
|
-9,647
|
-2,323
|
|
Cash and cash equivalents at the beginning of year
|
18,099
|
13,274
|
20,598
|
20,434
|
10,786
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
13,274
|
20,598
|
20,434
|
10,786
|
8,463
|