|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
644,752
|
1,375,324
|
872,079
|
2,209,632
|
2,170,747
|
|
2. Payment to suppliers
|
-601,499
|
-769,611
|
-915,774
|
-871,136
|
-1,113,149
|
|
3. Payroll
|
-45,048
|
-68,277
|
-69,973
|
-90,721
|
-90,787
|
|
4. Interest expense
|
-4,667
|
-5,613
|
-4,156
|
3,371
|
-10,121
|
|
5. Business income tax paid
|
-1
|
-249
|
-6,245
|
-3,595
|
-169
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
45,396
|
206,337
|
288,835
|
600,308
|
491,016
|
|
8. Other payments from oprerating activities
|
-35,636
|
-157,744
|
-260,573
|
-1,504,449
|
-878,854
|
|
Net cashflow from operating activities
|
3,297
|
580,167
|
-95,806
|
343,409
|
568,682
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-8,460
|
-33,139
|
-10,553
|
-11,210
|
-45,266
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
1,000
|
1,000
|
|
0
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
3
|
5
|
5,863
|
5,452
|
10,875
|
|
Net cashflow from investing activities
|
-8,457
|
-32,135
|
-3,689
|
-5,759
|
-34,391
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
289,374
|
144,339
|
197,337
|
11,666
|
87,020
|
|
4. Repayments of borrowing
|
-128,217
|
-354,552
|
-222,912
|
-24,112
|
-201,906
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
|
|
-17,670
|
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
161,156
|
-210,213
|
-43,245
|
-12,446
|
-114,886
|
|
Net cashflow of the year
|
155,997
|
337,819
|
-142,741
|
325,204
|
419,405
|
|
Cash and cash equivalents at the beginning of year
|
121,623
|
277,620
|
615,439
|
470,955
|
796,160
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
277,620
|
615,439
|
472,698
|
796,160
|
1,215,564
|