I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
119,984
|
97,511
|
47,929
|
95,024
|
143,594
|
2. Payment to suppliers
|
-20,946
|
-18,779
|
-16,036
|
-21,368
|
-22,338
|
3. Payroll
|
-12,349
|
-4,836
|
-7,448
|
-6,621
|
-10,089
|
4. Interest expense
|
-5,563
|
-5,384
|
-4,589
|
-6,390
|
-2,484
|
5. Business income tax paid
|
-5,637
|
-6,413
|
-2,816
|
-4,246
|
-7,776
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
13,171
|
8,496
|
5,014
|
9,742
|
12,232
|
8. Other payments from oprerating activities
|
-21,152
|
-12,083
|
-8,802
|
-10,067
|
-17,914
|
Net cashflow from operating activities
|
67,508
|
58,510
|
13,252
|
56,074
|
95,225
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-36
|
-1,824
|
-1,345
|
-1,321
|
-639
|
2. Proceeds from disposals of fixed assets
|
|
1,411
|
|
6
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
697
|
814
|
53
|
35
|
56
|
Net cashflow from investing activities
|
662
|
401
|
-1,292
|
-1,281
|
-583
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
-24,287
|
-4,573
|
-14,400
|
-46,971
|
-23,366
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-59,768
|
-344
|
-107,303
|
-215
|
-58
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-84,055
|
-4,917
|
-121,703
|
-47,186
|
-23,425
|
Net cashflow of the year
|
-15,885
|
53,994
|
-109,742
|
7,607
|
71,217
|
Cash and cash equivalents at the beginning of year
|
80,680
|
64,795
|
118,789
|
9,047
|
16,654
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
64,795
|
118,789
|
9,047
|
16,654
|
87,871
|