|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
210,035
|
298,164
|
254,979
|
212,796
|
255,450
|
|
2. Payment to suppliers
|
-167,030
|
-230,829
|
-232,977
|
-180,439
|
-156,988
|
|
3. Payroll
|
-18,606
|
-13,917
|
-13,328
|
-13,780
|
-21,874
|
|
4. Interest expense
|
-2,121
|
-2,047
|
-1,930
|
-1,458
|
-6,958
|
|
5. Business income tax paid
|
-628
|
-1,240
|
-875
|
-527
|
-367
|
|
6. VAT Paid
|
0
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
5,365
|
-2,392
|
5,615
|
4,985
|
5,787
|
|
8. Other payments from oprerating activities
|
-21,845
|
-38,307
|
4,054
|
-21,468
|
-19,005
|
|
Net cashflow from operating activities
|
5,171
|
9,432
|
15,538
|
109
|
56,044
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
|
-2,721
|
-80
|
|
2. Proceeds from disposals of fixed assets
|
710
|
389
|
|
291
|
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
-1,250
|
-6,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
7,500
|
|
5. Investment in other entities
|
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
|
7. Dividends and interest received
|
10
|
412
|
-375
|
1,776
|
23
|
|
Net cashflow from investing activities
|
720
|
801
|
-375
|
-1,904
|
1,443
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
100,707
|
94,542
|
88,133
|
93,650
|
57,687
|
|
4. Repayments of borrowing
|
-96,359
|
-94,611
|
-109,930
|
-89,543
|
-101,962
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
-112
|
-112
|
-37
|
0
|
|
|
7. Dividends paid
|
-19
|
-226
|
-394
|
394
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
4,218
|
-406
|
-22,229
|
4,502
|
-44,276
|
|
Net cashflow of the year
|
10,108
|
9,827
|
-7,066
|
2,706
|
13,211
|
|
Cash and cash equivalents at the beginning of year
|
6,671
|
16,912
|
27,154
|
19,874
|
24,369
|
|
Effect of foreign exchange differences
|
133
|
414
|
-213
|
-132
|
116
|
|
Cash and cash equivalents at the end of year
|
16,912
|
27,154
|
19,874
|
22,449
|
37,697
|