I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
63,844
|
60,923
|
73,818
|
52,999
|
69,103
|
2. Payment to suppliers
|
-16,176
|
-11,021
|
-45,210
|
-23,046
|
-32,182
|
3. Payroll
|
-3,498
|
-4,515
|
-4,827
|
-7,777
|
-5,772
|
4. Interest expense
|
-9,206
|
-29,579
|
-7,801
|
-11,603
|
-4,883
|
5. Business income tax paid
|
|
-556
|
-939
|
-1,817
|
-2,142
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
6,986
|
35,969
|
20,751
|
9,195
|
15,765
|
8. Other payments from oprerating activities
|
-15,474
|
-24,457
|
-26,629
|
-20,270
|
-19,185
|
Net cashflow from operating activities
|
26,476
|
26,764
|
9,162
|
-2,319
|
20,704
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-50
|
|
-24,747
|
-27,223
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
-11,400
|
-14,150
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
8,494
|
26,510
|
15,620
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
14
|
22
|
339
|
6
|
947
|
Net cashflow from investing activities
|
14
|
-28
|
8,833
|
-9,630
|
-24,807
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
15,500
|
82,900
|
20,580
|
20,095
|
28,548
|
4. Repayments of borrowing
|
-32,957
|
-180,249
|
-42,000
|
-12,218
|
-14,798
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-17,457
|
-97,349
|
-21,420
|
7,876
|
13,750
|
Net cashflow of the year
|
9,032
|
-70,613
|
-3,425
|
-4,073
|
9,648
|
Cash and cash equivalents at the beginning of year
|
3,026
|
83,434
|
12,821
|
7,059
|
2,986
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
12,058
|
12,821
|
9,396
|
2,986
|
12,634
|