I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
81,829
|
14,803
|
3,988
|
5,982
|
6,523
|
2. Payment to suppliers
|
-33,753
|
-11,207
|
-3,722
|
-9,880
|
-11,323
|
3. Payroll
|
-3,834
|
-353
|
-402
|
-351
|
-280
|
4. Interest expense
|
-634
|
-446
|
-267
|
-438
|
-360
|
5. Business income tax paid
|
-850
|
-50
|
|
-20
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
10,030
|
7,647
|
11,433
|
6,678
|
8,611
|
8. Other payments from oprerating activities
|
-30,060
|
-10,138
|
-8,213
|
-5,592
|
-1,224
|
Net cashflow from operating activities
|
22,728
|
256
|
2,816
|
-3,621
|
1,946
|
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
|
|
|
|
|
|
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
|
1
|
1
|
0
|
0
|
0
|
Net cashflow from investing activities
|
1
|
1
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
4,350
|
150
|
5,834
|
-5,984
|
4. Repayments of borrowing
|
-22,045
|
-7,796
|
|
-5,094
|
17,297
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
-13,203
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-22,045
|
-3,446
|
150
|
740
|
-1,890
|
Net cashflow of the year
|
685
|
-3,190
|
2,966
|
-2,881
|
56
|
Cash and cash equivalents at the beginning of year
|
2,813
|
3,497
|
308
|
3,274
|
393
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
3,497
|
308
|
3,274
|
393
|
449
|