I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
130,850
|
138,889
|
128,727
|
119,814
|
135,153
|
2. Payment to suppliers
|
-73,145
|
9,224
|
-125,152
|
-31,335
|
-90,474
|
3. Payroll
|
-17,887
|
-46,873
|
4,630
|
-49,936
|
-10,956
|
4. Interest expense
|
-5,287
|
-91
|
-3,553
|
-1,029
|
-4,013
|
5. Business income tax paid
|
-3,558
|
-3,300
|
-3,550
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-100,488
|
318,338
|
-311,696
|
80,553
|
-78,272
|
8. Other payments from oprerating activities
|
129,308
|
-402,690
|
364,835
|
-143,981
|
110,312
|
Net cashflow from operating activities
|
59,794
|
13,496
|
54,241
|
-25,913
|
61,750
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-20,160
|
-9,100
|
-29,471
|
-20,017
|
-4,717
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
35,072
|
-122,803
|
122,803
|
-12,021
|
12,021
|
4. Proceeds from sales of debt instruments of other entities
|
-53,097
|
142,468
|
-142,468
|
28,198
|
-28,198
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
707
|
-79
|
759
|
140
|
323
|
Net cashflow from investing activities
|
-37,478
|
10,486
|
-48,377
|
-3,699
|
-20,572
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
42,258
|
-16,287
|
4. Repayments of borrowing
|
-12,686
|
-370
|
-8,978
|
-27,904
|
-10,542
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-33,298
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-12,686
|
-33,668
|
-8,978
|
14,353
|
-26,830
|
Net cashflow of the year
|
9,629
|
-9,685
|
-3,114
|
-15,258
|
14,348
|
Cash and cash equivalents at the beginning of year
|
48,337
|
58,166
|
48,481
|
45,366
|
30,109
|
Effect of foreign exchange differences
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
58,166
|
48,481
|
45,366
|
30,109
|
44,457
|