I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
188,920
|
145,978
|
81,733
|
186,506
|
216,950
|
2. Payment to suppliers
|
-136,215
|
-69,907
|
-77,950
|
-120,378
|
-118,678
|
3. Payroll
|
-27,170
|
-25,900
|
-24,876
|
-22,732
|
-54,912
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
-3,400
|
-5,600
|
-500
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
222
|
5,574
|
-896
|
1,094
|
711
|
8. Other payments from oprerating activities
|
-15,670
|
-10,898
|
-5,184
|
-10,098
|
-17,888
|
Net cashflow from operating activities
|
10,086
|
44,847
|
-30,573
|
28,792
|
25,683
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-40,000
|
-50,000
|
-20,000
|
-20,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
60,000
|
41,000
|
10,000
|
70,000
|
50,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2,092
|
2,387
|
1,325
|
4,503
|
3,820
|
Net cashflow from investing activities
|
22,092
|
-6,613
|
-8,675
|
54,503
|
53,820
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-39
|
-6
|
79
|
-12,739
|
-17
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-39
|
-6
|
79
|
-12,739
|
-17
|
Net cashflow of the year
|
32,140
|
38,227
|
-39,170
|
70,556
|
79,487
|
Cash and cash equivalents at the beginning of year
|
90,366
|
122,505
|
160,732
|
121,563
|
192,119
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
122,505
|
160,732
|
121,563
|
192,119
|
271,606
|