I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
11,284
|
13,134
|
63,513
|
23,280
|
20,204
|
2. Payment to suppliers
|
-9,243
|
-10,310
|
-11,262
|
-14,215
|
-16,772
|
3. Payroll
|
-7,880
|
-7,669
|
-11,991
|
-11,117
|
-8,137
|
4. Interest expense
|
|
|
|
|
0
|
5. Business income tax paid
|
-1,252
|
-1,393
|
-1,434
|
-894
|
-1,278
|
6. VAT Paid
|
|
|
|
|
0
|
7. Other receipts from operating activities
|
35,818
|
34,253
|
63,608
|
36,488
|
32,348
|
8. Other payments from oprerating activities
|
-34,900
|
-34,725
|
-89,284
|
-35,019
|
-35,234
|
Net cashflow from operating activities
|
-6,174
|
-6,711
|
13,150
|
-1,476
|
-8,868
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,894
|
-11,948
|
-13,401
|
-5,961
|
-35,065
|
2. Proceeds from disposals of fixed assets
|
|
|
|
243
|
0
|
3. Purchases of debt instruments of other entities
|
-332,109
|
-23,033
|
-294,091
|
-9,221
|
-169,668
|
4. Proceeds from sales of debt instruments of other entities
|
272,270
|
92,744
|
347,240
|
9,039
|
292,691
|
5. Investment in other entities
|
|
|
|
|
0
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
7. Dividends and interest received
|
79,515
|
3,271
|
10,356
|
5,105
|
66,768
|
Net cashflow from investing activities
|
16,782
|
61,035
|
50,104
|
-795
|
154,726
|
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
|
-1
|
|
|
|
-15
|
8. Purchase of funds
|
|
|
|
|
0
|
Net cashflow from financing activities
|
-1
|
|
|
|
-15
|
Net cashflow of the year
|
10,608
|
54,324
|
63,254
|
-2,272
|
145,842
|
Cash and cash equivalents at the beginning of year
|
96,558
|
107,166
|
161,490
|
209,613
|
207,342
|
Effect of foreign exchange differences
|
|
|
|
|
0
|
Cash and cash equivalents at the end of year
|
107,166
|
161,490
|
224,744
|
207,342
|
353,184
|