I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
50,711
|
21,019
|
29,728
|
47,115
|
48,465
|
2. Payment to suppliers
|
-11,188
|
-6,914
|
-8,734
|
-11,846
|
-12,677
|
3. Payroll
|
-11,529
|
-6,945
|
-9,271
|
-12,022
|
-13,699
|
4. Interest expense
|
0
|
0
|
|
|
|
5. Business income tax paid
|
-4,519
|
-686
|
-1,550
|
-4,248
|
-3,237
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
206,162
|
271,105
|
294,539
|
191,208
|
137,142
|
8. Other payments from oprerating activities
|
-321,399
|
-280,229
|
-193,350
|
-314,801
|
-96,785
|
Net cashflow from operating activities
|
-91,762
|
-2,650
|
111,363
|
-104,595
|
59,208
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
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
|
-919
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
2,878
|
287
|
518
|
881
|
646
|
Net cashflow from investing activities
|
1,959
|
287
|
518
|
881
|
646
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
|
4. Repayments of borrowing
|
0
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-7,220
|
|
|
-4,814
|
-57,287
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-7,220
|
|
|
-4,814
|
-57,287
|
Net cashflow of the year
|
-97,023
|
-2,362
|
111,881
|
-108,528
|
2,567
|
Cash and cash equivalents at the beginning of year
|
101,192
|
3,095
|
731
|
112,619
|
4,094
|
Effect of foreign exchange differences
|
6
|
-1
|
8
|
2
|
7
|
Cash and cash equivalents at the end of year
|
4,175
|
731
|
112,619
|
4,094
|
6,668
|