|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
63,513
|
23,280
|
20,204
|
26,091
|
23,863
|
|
2. Payment to suppliers
|
-11,262
|
-14,215
|
-16,772
|
-16,352
|
-13,737
|
|
3. Payroll
|
-11,991
|
-11,117
|
-8,137
|
-8,195
|
-12,225
|
|
4. Interest expense
|
|
|
0
|
|
|
|
5. Business income tax paid
|
-1,434
|
-894
|
-1,278
|
-1,815
|
-1,643
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
63,608
|
36,488
|
32,348
|
54,014
|
97,356
|
|
8. Other payments from oprerating activities
|
-89,284
|
-35,019
|
-35,234
|
-173,690
|
-198,710
|
|
Net cashflow from operating activities
|
13,150
|
-1,476
|
-8,868
|
-119,948
|
-105,096
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-13,401
|
-5,961
|
-35,065
|
-31,669
|
-67,132
|
|
2. Proceeds from disposals of fixed assets
|
|
243
|
0
|
|
40
|
|
3. Purchases of debt instruments of other entities
|
-294,091
|
-9,221
|
-169,668
|
|
-2,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
347,240
|
9,039
|
292,691
|
31,640
|
148,650
|
|
5. Investment in other entities
|
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
|
7. Dividends and interest received
|
10,356
|
5,105
|
66,768
|
4,891
|
12,571
|
|
Net cashflow from investing activities
|
50,104
|
-795
|
154,726
|
4,862
|
92,129
|
|
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
|
|
|
-15
|
-29,913
|
-10
|
|
8. Purchase of funds
|
|
|
0
|
|
|
|
Net cashflow from financing activities
|
|
|
-15
|
-29,913
|
-10
|
|
Net cashflow of the year
|
63,254
|
-2,272
|
145,842
|
-144,999
|
-12,976
|
|
Cash and cash equivalents at the beginning of year
|
161,490
|
209,613
|
207,342
|
353,184
|
208,185
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
224,744
|
207,342
|
353,184
|
208,185
|
195,208
|