I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
4,531
|
0
|
|
0
|
|
2. Payment to suppliers
|
-2,478
|
-1,861
|
-591
|
-2,732
|
-3,044
|
3. Payroll
|
-6,121
|
-2,567
|
-2,676
|
-2,219
|
-2,122
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-174
|
|
-331
|
-849
|
-611
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
35,292
|
10,850
|
11,487
|
12,773
|
14,358
|
8. Other payments from oprerating activities
|
-37,107
|
-3,506
|
-6,290
|
-5,496
|
-5,511
|
Net cashflow from operating activities
|
-6,057
|
2,916
|
1,599
|
1,477
|
3,071
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-54
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
62,913
|
4. Proceeds from sales of debt instruments of other entities
|
44,000
|
58,000
|
88,000
|
59,594
|
-66,810
|
5. Investment in other entities
|
-42,390
|
-61,360
|
-92,840
|
-60,972
|
0
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,526
|
680
|
637
|
970
|
244
|
Net cashflow from investing activities
|
3,083
|
-2,680
|
-4,203
|
-409
|
-3,652
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
70
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
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
|
70
|
|
|
|
|
Net cashflow of the year
|
-2,904
|
236
|
-2,605
|
1,068
|
-582
|
Cash and cash equivalents at the beginning of year
|
4,186
|
2,613
|
2,849
|
244
|
1,312
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,282
|
2,849
|
244
|
1,312
|
730
|