I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
178,102
|
150,093
|
135,640
|
116,954
|
38,824
|
2. Payment to suppliers
|
-150,681
|
-156,802
|
-114,193
|
-107,500
|
-29,663
|
3. Payroll
|
-14,989
|
-16,230
|
-21,318
|
-16,193
|
-9,306
|
4. Interest expense
|
0
|
0
|
|
|
|
5. Business income tax paid
|
-82
|
0
|
|
|
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
93,171
|
70,998
|
60,845
|
58,445
|
23,451
|
8. Other payments from oprerating activities
|
-136,693
|
-99,627
|
-137,208
|
-58,941
|
-41,019
|
Net cashflow from operating activities
|
-31,172
|
-51,568
|
-76,233
|
-7,235
|
-17,714
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
|
-300
|
4. Proceeds from sales of debt instruments of other entities
|
28,000
|
45,000
|
32,000
|
5,200
|
20,300
|
5. Investment in other entities
|
0
|
0
|
|
|
3,000
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
594
|
2,090
|
766
|
935
|
459
|
Net cashflow from investing activities
|
28,594
|
47,090
|
32,766
|
6,135
|
23,459
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
0
|
0
|
|
|
|
4. Repayments of borrowing
|
0
|
0
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
0
|
0
|
|
|
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
0
|
0
|
|
|
|
Net cashflow of the year
|
-2,578
|
-4,478
|
-43,467
|
-1,100
|
5,744
|
Cash and cash equivalents at the beginning of year
|
80,146
|
77,569
|
73,091
|
29,624
|
25,524
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
77,569
|
73,091
|
29,624
|
28,524
|
31,269
|