I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
163,131
|
379,907
|
366,755
|
432,397
|
479,016
|
2. Payment to suppliers
|
-133,556
|
-308,973
|
-321,320
|
-505,090
|
-504,961
|
3. Payroll
|
-11,970
|
-16,842
|
-26,317
|
-33,556
|
-52,832
|
4. Interest expense
|
-4,830
|
-2,204
|
-3,521
|
-5,188
|
-7,531
|
5. Business income tax paid
|
-88
|
-3,781
|
-560
|
-3,166
|
-11,823
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
9,173
|
1,468
|
2,893
|
9,504
|
2,234
|
8. Other payments from oprerating activities
|
-9,644
|
-36,038
|
-11,698
|
-11,309
|
-24,603
|
Net cashflow from operating activities
|
12,216
|
13,537
|
6,230
|
-116,408
|
-120,500
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-38
|
-443
|
-4,943
|
-5,424
|
-8,660
|
2. Proceeds from disposals of fixed assets
|
0
|
13
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
|
5. Investment in other entities
|
-8,400
|
-570
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
18,685
|
7. Dividends and interest received
|
50
|
62
|
53
|
517
|
55
|
Net cashflow from investing activities
|
-8,388
|
-938
|
-4,889
|
-4,907
|
10,079
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
30,005
|
|
20,000
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
122,130
|
259,875
|
245,456
|
407,354
|
464,183
|
4. Repayments of borrowing
|
-146,110
|
-264,493
|
-229,533
|
-332,492
|
-312,738
|
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
|
6,025
|
-4,618
|
35,922
|
74,862
|
151,445
|
Net cashflow of the year
|
9,853
|
7,982
|
37,264
|
-46,453
|
41,024
|
Cash and cash equivalents at the beginning of year
|
3,518
|
6,676
|
14,658
|
52,907
|
6,210
|
Effect of foreign exchange differences
|
0
|
|
986
|
-245
|
207
|
Cash and cash equivalents at the end of year
|
13,372
|
14,658
|
52,907
|
6,210
|
47,441
|