I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
62,896
|
63,950
|
63,389
|
39,828
|
58,280
|
2. Payment to suppliers
|
-34,268
|
-29,139
|
-30,194
|
-21,599
|
-35,232
|
3. Payroll
|
-15,781
|
-11,718
|
-12,155
|
-12,061
|
-16,203
|
4. Interest expense
|
-573
|
-572
|
|
-18
|
|
5. Business income tax paid
|
|
|
|
|
-3
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
8,275
|
13,656
|
3,155
|
33,409
|
20,599
|
8. Other payments from oprerating activities
|
-11,271
|
-12,390
|
-6,956
|
-78,315
|
-9,226
|
Net cashflow from operating activities
|
9,278
|
23,786
|
17,238
|
-38,756
|
18,215
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,906
|
-12,014
|
-117
|
-22
|
-124
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-9,000
|
-131,000
|
-4,000
|
-307,000
|
-27,000
|
4. Proceeds from sales of debt instruments of other entities
|
74,500
|
116,500
|
15,500
|
329,700
|
3,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
267
|
10,354
|
1,761
|
3,264
|
38
|
Net cashflow from investing activities
|
61,860
|
-16,160
|
13,143
|
25,942
|
-24,086
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
6,000
|
|
4. Repayments of borrowing
|
|
-5,000
|
|
-6,000
|
|
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
|
-74,500
|
-5,000
|
|
0
|
|
Net cashflow of the year
|
-3,362
|
2,626
|
30,381
|
-12,814
|
-5,871
|
Cash and cash equivalents at the beginning of year
|
4,902
|
1,540
|
4,167
|
34,548
|
21,735
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
|
4,167
|
34,548
|
21,735
|
15,864
|