I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
139,209
|
266,746
|
144,527
|
144,596
|
2. Payment to suppliers
|
-145,821
|
-101,896
|
-99,840
|
-100,572
|
3. Payroll
|
-18,749
|
-4,811
|
-8,212
|
-7,408
|
4. Interest expense
|
-6,175
|
-8,526
|
-3,578
|
-2,851
|
5. Business income tax paid
|
0
|
-28
|
-20
|
-900
|
6. VAT Paid
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
9,697
|
11,902
|
40,712
|
36,527
|
8. Other payments from oprerating activities
|
-24,689
|
-82,470
|
-53,613
|
-46,037
|
Net cashflow from operating activities
|
-46,528
|
80,916
|
19,976
|
23,355
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-252
|
-146
|
-20,370
|
|
2. Proceeds from disposals of fixed assets
|
229
|
0
|
1,980
|
|
3. Purchases of debt instruments of other entities
|
-6,205
|
-13,686
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
11,702
|
37,739
|
|
|
5. Investment in other entities
|
0
|
-3,000
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
7. Dividends and interest received
|
1,502
|
269
|
1
|
2
|
Net cashflow from investing activities
|
6,976
|
21,176
|
-18,389
|
2
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
10,700
|
|
|
2. Purchase issued shares from other entities
|
0
|
-7,828
|
|
|
3. Proceeds from borrowings
|
151,696
|
125
|
60,069
|
41,045
|
4. Repayments of borrowing
|
-110,339
|
-107,326
|
-61,813
|
-64,886
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
7. Dividends paid
|
-749
|
-1,177
|
|
|
8. Purchase of funds
|
0
|
0
|
|
|
Net cashflow from financing activities
|
40,609
|
-105,506
|
-1,745
|
-23,841
|
Net cashflow of the year
|
1,056
|
-3,414
|
-157
|
-483
|
Cash and cash equivalents at the beginning of year
|
2,735
|
3,791
|
948
|
791
|
Effect of foreign exchange differences
|
0
|
0
|
|
0
|
Cash and cash equivalents at the end of year
|
3,791
|
378
|
791
|
308
|