I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
248,284
|
203,371
|
213,801
|
305,510
|
284,515
|
2. Payment to suppliers
|
-193,405
|
-131,449
|
-50,175
|
-126,237
|
-213,626
|
3. Payroll
|
-24,097
|
-31,292
|
-32,029
|
-43,019
|
-40,650
|
4. Interest expense
|
-1,917
|
-277
|
-1,336
|
-1,041
|
-720
|
5. Business income tax paid
|
-846
|
-128
|
-418
|
-578
|
-1,181
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
3,726
|
12,122
|
68,090
|
14,015
|
28,389
|
8. Other payments from oprerating activities
|
-31,450
|
-44,815
|
-200,024
|
-124,359
|
-56,934
|
Net cashflow from operating activities
|
295
|
7,533
|
-2,089
|
24,292
|
-206
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,082
|
|
-3,929
|
-2,668
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
12
|
401
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
-1,429
|
-17,762
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
17,272
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
1,820
|
430
|
366
|
1,352
|
1,474
|
Net cashflow from investing activities
|
738
|
430
|
-3,562
|
-2,733
|
1,385
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
13,600
|
28,013
|
25,904
|
13,342
|
9,581
|
4. Repayments of borrowing
|
-17,644
|
-27,747
|
-24,990
|
-21,456
|
-16,758
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-2,319
|
-1,628
|
-826
|
-1,375
|
-1,930
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-6,363
|
-1,362
|
88
|
-9,489
|
-9,107
|
Net cashflow of the year
|
-5,330
|
6,601
|
-5,563
|
12,070
|
-7,929
|
Cash and cash equivalents at the beginning of year
|
50,498
|
19,336
|
25,937
|
20,373
|
32,443
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
45,168
|
25,937
|
20,373
|
32,443
|
24,514
|