|
I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
393,668
|
1,124,509
|
|
2. Payment to suppliers
|
-148,953
|
-277,161
|
|
3. Payroll
|
-12,776
|
-69,344
|
|
4. Interest expense
|
-6,512
|
-26,827
|
|
5. Business income tax paid
|
-173
|
-1,905
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
122,364
|
50,866
|
|
8. Other payments from oprerating activities
|
-126,905
|
-82,291
|
|
Net cashflow from operating activities
|
220,714
|
717,847
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-563
|
-82,056
|
|
2. Proceeds from disposals of fixed assets
|
214
|
303
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
5. Investment in other entities
|
|
-20,500
|
|
6. Proceeds from disinvestment in other entities
|
|
30,550
|
|
7. Dividends and interest received
|
4,169
|
10,930
|
|
Net cashflow from investing activities
|
3,819
|
-60,773
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
36,895
|
214,050
|
|
4. Repayments of borrowing
|
-211,963
|
-896,218
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
6. Repayments of financial leases
|
|
|
|
7. Dividends paid
|
|
|
|
8. Purchase of funds
|
|
|
|
Net cashflow from financing activities
|
-175,068
|
-682,168
|
|
Net cashflow of the year
|
49,465
|
-25,094
|
|
Cash and cash equivalents at the beginning of year
|
3,688
|
52,096
|
|
Effect of foreign exchange differences
|
3
|
-6
|
|
Cash and cash equivalents at the end of year
|
52,096
|
26,996
|