I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
165,290
|
139,664
|
128,044
|
57,027
|
173,748
|
2. Payment to suppliers
|
-151,478
|
-145,968
|
-104,202
|
-38,635
|
-171,216
|
3. Payroll
|
-20,364
|
-14,108
|
-14,682
|
-16,480
|
-13,290
|
4. Interest expense
|
-2,938
|
-2,454
|
-4,103
|
-2,631
|
-2,917
|
5. Business income tax paid
|
-778
|
-704
|
-620
|
-413
|
-176
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
28,988
|
14,306
|
15,776
|
62,062
|
8,856
|
8. Other payments from oprerating activities
|
-26,027
|
-25,951
|
-12,962
|
-29,059
|
-3,023
|
Net cashflow from operating activities
|
-7,306
|
-35,216
|
7,252
|
31,871
|
-8,018
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,001
|
-6,714
|
|
|
-60
|
2. Proceeds from disposals of fixed assets
|
0
|
|
1,307
|
|
|
3. Purchases of debt instruments of other entities
|
-4,000
|
-8,000
|
|
|
-20,641
|
4. Proceeds from sales of debt instruments of other entities
|
4,000
|
8,000
|
|
|
6,000
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
9
|
285
|
20
|
2
|
140
|
Net cashflow from investing activities
|
-2,992
|
-6,429
|
1,327
|
2
|
-14,560
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
125,890
|
135,158
|
104,072
|
44,418
|
109,717
|
4. Repayments of borrowing
|
-101,169
|
-98,830
|
-126,366
|
-70,259
|
-85,864
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
24,721
|
36,328
|
-22,294
|
-25,840
|
23,853
|
Net cashflow of the year
|
14,422
|
-5,317
|
-13,715
|
6,033
|
1,275
|
Cash and cash equivalents at the beginning of year
|
5,285
|
19,708
|
14,390
|
675
|
6,709
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
19,708
|
14,390
|
675
|
6,709
|
7,983
|