I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
231,676
|
390,583
|
142,665
|
118,077
|
115,700
|
2. Payment to suppliers
|
-244,783
|
-46,926
|
-36,053
|
-115,494
|
-58,347
|
3. Payroll
|
-7,795
|
-8,700
|
-2,874
|
-6,284
|
-4,416
|
4. Interest expense
|
-3,158
|
-1,298
|
-250
|
-1,779
|
-3,396
|
5. Business income tax paid
|
0
|
-5,907
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
11,117
|
8,846
|
14,894
|
19,997
|
11,131
|
8. Other payments from oprerating activities
|
-58,071
|
-26,180
|
-54,421
|
-198,790
|
-96,222
|
Net cashflow from operating activities
|
-71,014
|
310,419
|
63,961
|
-184,273
|
-35,551
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-8
|
|
|
-1
|
-143
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-30,000
|
-225,000
|
-60,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
30,000
|
225,000
|
60,000
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
-8
|
|
|
-1
|
-143
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
28
|
20
|
11
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
29,680
|
|
8,000
|
99,110
|
51,635
|
4. Repayments of borrowing
|
-4,500
|
-71,315
|
-36,586
|
|
-33,000
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
0
|
-87,315
|
-100,297
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
25,208
|
-158,610
|
-128,872
|
99,110
|
18,635
|
Net cashflow of the year
|
-45,814
|
151,809
|
-64,911
|
-85,164
|
-17,059
|
Cash and cash equivalents at the beginning of year
|
64,347
|
18,532
|
170,342
|
105,431
|
20,130
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
18,532
|
170,342
|
105,431
|
20,130
|
3,208
|