|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
235,958
|
240,856
|
202,544
|
263,871
|
282,974
|
|
2. Payment to suppliers
|
-191,763
|
-189,780
|
-24,834
|
-325,405
|
-204,115
|
|
3. Payroll
|
-25,298
|
-42,999
|
-96
|
-77,103
|
-30,593
|
|
4. Interest expense
|
-1,196
|
-938
|
-249
|
-2,346
|
-1,356
|
|
5. Business income tax paid
|
-1,941
|
0
|
-4,763
|
-1,750
|
-1,600
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
668
|
14,465
|
3,604
|
117
|
-3,731
|
|
8. Other payments from oprerating activities
|
-9,118
|
7,758
|
-12,435
|
-1,371
|
-4,069
|
|
Net cashflow from operating activities
|
7,310
|
29,363
|
163,772
|
-143,987
|
37,511
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-320
|
109
|
-41
|
-9,819
|
-2,420
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
420
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
-34,500
|
|
-25,000
|
25,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
18,300
|
-43,300
|
|
5. Investment in other entities
|
0
|
0
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
18,300
|
|
7. Dividends and interest received
|
0
|
3
|
25
|
1,313
|
-65
|
|
Net cashflow from investing activities
|
-320
|
-34,388
|
-16
|
-14,786
|
-2,485
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
203,628
|
204,196
|
150
|
380,668
|
198,836
|
|
4. Repayments of borrowing
|
-201,098
|
-204,468
|
-153,517
|
-227,736
|
-225,018
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
-1,208
|
1,208
|
0
|
|
7. Dividends paid
|
-6,879
|
87
|
|
|
-13,417
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-4,349
|
-185
|
-154,575
|
154,140
|
-39,600
|
|
Net cashflow of the year
|
2,641
|
-5,211
|
9,181
|
-4,634
|
-4,574
|
|
Cash and cash equivalents at the beginning of year
|
3,611
|
6,252
|
1,042
|
10,223
|
5,589
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
6,252
|
1,042
|
10,223
|
5,589
|
1,015
|