I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
218,876
|
193,670
|
2. Payment to suppliers
|
-138,985
|
-174,733
|
3. Payroll
|
-9,888
|
-7,993
|
4. Interest expense
|
-6,135
|
-18,267
|
5. Business income tax paid
|
-1,416
|
-491
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
59,411
|
38,751
|
8. Other payments from oprerating activities
|
-101,256
|
-70,468
|
Net cashflow from operating activities
|
20,606
|
-39,530
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-7,747
|
-856
|
2. Proceeds from disposals of fixed assets
|
4,998
|
23,546
|
3. Purchases of debt instruments of other entities
|
-89,777
|
-36,000
|
4. Proceeds from sales of debt instruments of other entities
|
90,884
|
26,400
|
5. Investment in other entities
|
-13,600
|
|
6. Proceeds from disinvestment in other entities
|
5,292
|
13,304
|
7. Dividends and interest received
|
|
0
|
Net cashflow from investing activities
|
-9,950
|
26,394
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
56,882
|
119,370
|
4. Repayments of borrowing
|
-56,249
|
-108,557
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
634
|
10,813
|
Net cashflow of the year
|
11,290
|
-2,322
|
Cash and cash equivalents at the beginning of year
|
4,186
|
15,476
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
15,476
|
13,154
|