I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
122,186
|
133,925
|
123,911
|
115,297
|
130,850
|
2. Payment to suppliers
|
-61,908
|
7,813
|
-117,273
|
-24,902
|
-73,145
|
3. Payroll
|
-20,721
|
-41,474
|
-2,259
|
-46,884
|
-17,887
|
4. Interest expense
|
-6,717
|
-108
|
-5,390
|
-1,108
|
-5,287
|
5. Business income tax paid
|
-1,700
|
-4,515
|
-3,600
|
-2,999
|
-3,558
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-75,230
|
363,579
|
-357,793
|
102,188
|
-100,488
|
8. Other payments from oprerating activities
|
85,013
|
-385,204
|
347,348
|
-165,248
|
129,308
|
Net cashflow from operating activities
|
40,924
|
74,016
|
-15,056
|
-23,655
|
59,794
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-9,894
|
-19,437
|
3,887
|
-13,824
|
-20,160
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
25,084
|
-118,220
|
117,171
|
-35,072
|
35,072
|
4. Proceeds from sales of debt instruments of other entities
|
-29,939
|
101,607
|
-81,798
|
54,869
|
-53,097
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
714
|
-858
|
2,766
|
255
|
707
|
Net cashflow from investing activities
|
-14,034
|
-36,908
|
42,025
|
6,228
|
-37,478
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
|
4. Repayments of borrowing
|
-12,686
|
-370
|
-11,116
|
-1,940
|
-12,686
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-29,914
|
0
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-12,686
|
-30,284
|
-11,116
|
-1,940
|
-12,686
|
Net cashflow of the year
|
14,203
|
6,824
|
15,853
|
-19,367
|
9,629
|
Cash and cash equivalents at the beginning of year
|
31,024
|
45,227
|
52,052
|
67,704
|
48,337
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
45,227
|
52,052
|
67,904
|
48,337
|
58,166
|