I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
305,204
|
287,306
|
390,899
|
453,861
|
297,046
|
2. Payment to suppliers
|
-298,150
|
-286,172
|
-379,527
|
-449,693
|
-295,396
|
3. Payroll
|
-14,609
|
-9,487
|
-9,728
|
-8,163
|
-7,356
|
4. Interest expense
|
|
|
0
|
|
|
5. Business income tax paid
|
|
|
-2
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
7,602
|
8,737
|
20,125
|
1,165
|
26,131
|
8. Other payments from oprerating activities
|
-8,256
|
-6,201
|
-6,073
|
-6,640
|
-17,407
|
Net cashflow from operating activities
|
-8,210
|
-5,817
|
15,695
|
-9,469
|
3,017
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-35,994
|
-2,083
|
-168
|
-126
|
|
2. Proceeds from disposals of fixed assets
|
451
|
222
|
|
|
0
|
3. Purchases of debt instruments of other entities
|
-33,141
|
-30,233
|
-32,946
|
-31,322
|
-7,500
|
4. Proceeds from sales of debt instruments of other entities
|
31,992
|
27,361
|
26,002
|
23,290
|
16,362
|
5. Investment in other entities
|
-14,938
|
|
|
|
-16,450
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2,422
|
1,152
|
1,640
|
1,716
|
2,674
|
Net cashflow from investing activities
|
-49,209
|
-3,581
|
-5,471
|
-6,442
|
-4,914
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
16,896
|
|
|
|
0
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-10
|
-3
|
-31
|
-10
|
-87
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
16,885
|
-3
|
-31
|
-10
|
-87
|
Net cashflow of the year
|
-40,533
|
-9,401
|
10,193
|
-15,921
|
-1,984
|
Cash and cash equivalents at the beginning of year
|
66,763
|
26,230
|
16,829
|
27,022
|
11,102
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
1
|
|
Cash and cash equivalents at the end of year
|
26,230
|
16,829
|
27,022
|
11,102
|
3,434
|