I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
68,677
|
12,320
|
6,883
|
22,793
|
8,249
|
2. Payment to suppliers
|
-29,163
|
-22,613
|
-8,994
|
-40,030
|
-12,104
|
3. Payroll
|
-3,462
|
-1,974
|
-2,343
|
-2,263
|
-2,522
|
4. Interest expense
|
-3,173
|
-3,492
|
-2,627
|
-2,661
|
-2,730
|
5. Business income tax paid
|
-629
|
-400
|
-332
|
|
-183
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,253
|
4,575
|
13,582
|
14,533
|
10,650
|
8. Other payments from oprerating activities
|
-10,324
|
-4,038
|
-21,024
|
236
|
-10,885
|
Net cashflow from operating activities
|
25,178
|
-15,623
|
-14,854
|
-7,393
|
-9,524
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
-3,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
15,152
|
770
|
|
|
3,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
8
|
2
|
43
|
2
|
2
|
Net cashflow from investing activities
|
15,160
|
772
|
43
|
-2,998
|
3,002
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
73,866
|
25,000
|
39,497
|
8,982
|
4. Repayments of borrowing
|
-26,082
|
-74,407
|
-5,203
|
-34,913
|
-4,703
|
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
|
-26,082
|
-540
|
19,798
|
4,583
|
4,279
|
Net cashflow of the year
|
14,256
|
-15,391
|
4,987
|
-5,807
|
-2,242
|
Cash and cash equivalents at the beginning of year
|
5,340
|
19,596
|
4,205
|
9,192
|
3,384
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
19,596
|
4,205
|
9,192
|
3,384
|
1,142
|