|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
78,893
|
94,455
|
185,663
|
274,163
|
186,493
|
|
2. Payment to suppliers
|
-5,403
|
-9,258
|
-16,098
|
3,590
|
-8,900
|
|
3. Payroll
|
-15,074
|
-6,986
|
-7,084
|
-16,056
|
-26,648
|
|
4. Interest expense
|
-1,434
|
-1,145
|
-857
|
-511
|
-377
|
|
5. Business income tax paid
|
-21,097
|
-2,200
|
-16,180
|
-25,230
|
-23,785
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
10
|
155
|
307
|
0
|
66
|
|
8. Other payments from oprerating activities
|
-32,221
|
-31,681
|
-51,918
|
-77,403
|
-40,240
|
|
Net cashflow from operating activities
|
3,673
|
43,340
|
93,834
|
158,553
|
86,608
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,660
|
-2,239
|
-2,183
|
-9,684
|
-14,713
|
|
2. Proceeds from disposals of fixed assets
|
|
|
0
|
434
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
0
|
|
|
|
5. Investment in other entities
|
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
|
7. Dividends and interest received
|
476
|
454
|
325
|
1,899
|
3,416
|
|
Net cashflow from investing activities
|
-2,184
|
-1,785
|
-1,857
|
-7,351
|
-11,296
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
|
0
|
|
|
|
4. Repayments of borrowing
|
-160,000
|
128,000
|
-19,367
|
-7,394
|
-3,500
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
|
0
|
|
|
|
7. Dividends paid
|
-145,884
|
-21,309
|
-411
|
-473
|
-324
|
|
8. Purchase of funds
|
|
|
0
|
|
|
|
Net cashflow from financing activities
|
-305,884
|
106,691
|
-19,777
|
-7,867
|
-3,824
|
|
Net cashflow of the year
|
-304,395
|
148,246
|
72,199
|
143,335
|
71,488
|
|
Cash and cash equivalents at the beginning of year
|
221,236
|
-83,158
|
65,087
|
137,285
|
280,621
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
-83,158
|
65,087
|
137,285
|
280,621
|
352,109
|