|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
62,589
|
61,407
|
66,584
|
62,699
|
64,064
|
|
2. Payment to suppliers
|
-22,309
|
-25,592
|
-58,445
|
-34,201
|
-26,789
|
|
3. Payroll
|
-10,076
|
-20,865
|
-10,736
|
-11,014
|
-10,842
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
-11,223
|
-3,135
|
0
|
-19
|
-6,556
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
99,400
|
70,961
|
29,686
|
16,901
|
23,813
|
|
8. Other payments from oprerating activities
|
-114,314
|
-122,952
|
-42,909
|
-56,834
|
-51,161
|
|
Net cashflow from operating activities
|
4,066
|
-40,177
|
-15,821
|
-22,468
|
-7,470
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-12,110
|
-10,551
|
10,487
|
-11,685
|
-14,382
|
|
2. Proceeds from disposals of fixed assets
|
62
|
48
|
68
|
294
|
60
|
|
3. Purchases of debt instruments of other entities
|
-75,000
|
|
-25,000
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
119,000
|
35,000
|
25,000
|
10,000
|
15,000
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
8,530
|
649
|
359
|
-1,217
|
897
|
|
Net cashflow from investing activities
|
40,482
|
25,146
|
10,915
|
-2,607
|
1,575
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-14,606
|
|
|
26,978
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-14,606
|
|
|
26,978
|
|
|
Net cashflow of the year
|
29,943
|
-15,031
|
-4,906
|
1,903
|
-5,895
|
|
Cash and cash equivalents at the beginning of year
|
7,931
|
37,874
|
22,843
|
17,937
|
19,840
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
37,874
|
22,843
|
17,937
|
19,840
|
13,945
|