I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
170,589
|
399,624
|
280,887
|
80,128
|
249,765
|
2. Payment to suppliers
|
-143,595
|
-289,036
|
-187,302
|
-47,483
|
-188,021
|
3. Payroll
|
-5,465
|
-7,668
|
-18,890
|
-31,048
|
-5,528
|
4. Interest expense
|
-517
|
475
|
|
-215
|
-1,029
|
5. Business income tax paid
|
-2,370
|
-22
|
-363
|
-16,829
|
-49
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
162
|
-2,920
|
850
|
226
|
179
|
8. Other payments from oprerating activities
|
-21,281
|
-35,922
|
-48,962
|
-15,208
|
-26,284
|
Net cashflow from operating activities
|
-2,477
|
64,532
|
26,221
|
-30,428
|
29,034
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-19
|
1,022
|
-315
|
|
|
2. Proceeds from disposals of fixed assets
|
|
-355
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
96
|
86
|
351
|
439
|
334
|
Net cashflow from investing activities
|
77
|
754
|
35
|
439
|
334
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
55,050
|
7,904
|
32,716
|
28,180
|
47,971
|
4. Repayments of borrowing
|
-40,299
|
-30,384
|
-66,345
|
-23,013
|
-44,181
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
13,908
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
14,751
|
-8,572
|
-33,628
|
5,167
|
3,790
|
Net cashflow of the year
|
12,351
|
56,714
|
-7,372
|
-24,821
|
33,158
|
Cash and cash equivalents at the beginning of year
|
34,546
|
46,898
|
103,612
|
96,240
|
71,419
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
46,898
|
103,612
|
96,240
|
71,419
|
104,577
|