I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
324,590
|
297,076
|
-585,174
|
241,470
|
297,985
|
2. Payment to suppliers
|
-49,588
|
-197,747
|
147,724
|
-92,823
|
-75,586
|
3. Payroll
|
-12,992
|
-38,917
|
68,641
|
-26,727
|
-13,180
|
4. Interest expense
|
-6,264
|
-12,770
|
18,943
|
-4,424
|
-7,665
|
5. Business income tax paid
|
|
|
-173
|
-172
|
0
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
9,326
|
17,862
|
54,299
|
11,960
|
22,879
|
8. Other payments from oprerating activities
|
-92,045
|
115,170
|
-104,184
|
-20,207
|
-26,274
|
Net cashflow from operating activities
|
173,027
|
180,674
|
-399,923
|
109,077
|
198,159
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10
|
-9
|
-544
|
-46
|
-115
|
2. Proceeds from disposals of fixed assets
|
|
|
214
|
136
|
189
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
3,738
|
-2,260
|
2,319
|
2,397
|
-471
|
Net cashflow from investing activities
|
3,727
|
-2,270
|
1,989
|
2,486
|
-397
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
28,061
|
30,709
|
-57,008
|
41,347
|
41,981
|
4. Repayments of borrowing
|
-208,152
|
-208,927
|
505,483
|
-176,628
|
-241,296
|
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
|
-180,091
|
-178,218
|
448,475
|
-135,281
|
-199,315
|
Net cashflow of the year
|
-3,337
|
187
|
50,541
|
-23,718
|
-1,553
|
Cash and cash equivalents at the beginning of year
|
5,770
|
2,435
|
2,628
|
52,096
|
28,373
|
Effect of foreign exchange differences
|
2
|
9
|
-13
|
-5
|
2
|
Cash and cash equivalents at the end of year
|
2,435
|
2,628
|
52,096
|
28,373
|
26,822
|