I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
106,449
|
139,213
|
95,305
|
104,271
|
143,289
|
2. Payment to suppliers
|
-75,144
|
-112,757
|
-70,510
|
-68,991
|
-106,222
|
3. Payroll
|
-5,890
|
-5,639
|
-5,231
|
-6,979
|
-6,614
|
4. Interest expense
|
0
|
0
|
|
-20
|
-296
|
5. Business income tax paid
|
-443
|
-1,443
|
-895
|
-384
|
-900
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
156,628
|
143,511
|
82,981
|
82,904
|
27,763
|
8. Other payments from oprerating activities
|
-180,626
|
-173,972
|
-98,588
|
-116,216
|
-59,948
|
Net cashflow from operating activities
|
975
|
-11,087
|
3,062
|
-5,415
|
-2,929
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,328
|
-1,301
|
-8,662
|
-1,827
|
-320
|
2. Proceeds from disposals of fixed assets
|
|
-28,100
|
|
|
|
3. Purchases of debt instruments of other entities
|
-54,967
|
38,500
|
-427
|
-27
|
-48
|
4. Proceeds from sales of debt instruments of other entities
|
52,967
|
0
|
4,927
|
357
|
|
5. Investment in other entities
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
1,580
|
0
|
|
|
|
7. Dividends and interest received
|
|
2,345
|
1,242
|
731
|
697
|
Net cashflow from investing activities
|
-3,748
|
11,444
|
-2,920
|
-766
|
329
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
|
6,669
|
19,815
|
4. Repayments of borrowing
|
|
0
|
|
|
-16,577
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
7. Dividends paid
|
-2,939
|
-3,403
|
-51
|
-3,726
|
-3,528
|
8. Purchase of funds
|
|
0
|
|
|
|
Net cashflow from financing activities
|
-2,939
|
-3,403
|
-51
|
2,942
|
-290
|
Net cashflow of the year
|
-5,713
|
-3,045
|
91
|
-3,238
|
-2,890
|
Cash and cash equivalents at the beginning of year
|
19,107
|
13,388
|
10,342
|
10,433
|
7,196
|
Effect of foreign exchange differences
|
-6
|
-1
|
0
|
2
|
2
|
Cash and cash equivalents at the end of year
|
13,388
|
10,342
|
10,433
|
7,196
|
4,308
|