I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
28,378
|
45,176
|
118,710
|
49,551
|
418,156
|
2. Payment to suppliers
|
-34,015
|
-16,619
|
-83,269
|
-40,852
|
-115,241
|
3. Payroll
|
-1,997
|
-1,665
|
-1,645
|
-2,358
|
-2,766
|
4. Interest expense
|
-88,398
|
-34,752
|
-2,834
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
|
|
5,999
|
3,284
|
43,200
|
8. Other payments from oprerating activities
|
-172
|
-142
|
-12
|
-601
|
-329,456
|
Net cashflow from operating activities
|
-96,205
|
-8,002
|
36,948
|
9,024
|
13,892
|
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
|
|
|
|
|
-9,200
|
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
|
1
|
Net cashflow from investing activities
|
1
|
1
|
0
|
0
|
-9,199
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
107,468
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
77,316
|
41,267
|
|
|
|
4. Repayments of borrowing
|
-85,738
|
-35,844
|
-37,582
|
-8,908
|
-4,800
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
99,046
|
5,422
|
-37,582
|
-8,908
|
-4,800
|
Net cashflow of the year
|
2,841
|
-2,579
|
-633
|
116
|
-106
|
Cash and cash equivalents at the beginning of year
|
843
|
3,684
|
1,105
|
472
|
587
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
3,684
|
1,105
|
472
|
588
|
481
|