|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
8,100
|
22,199
|
315,278
|
-148,820
|
64,019
|
|
2. Payment to suppliers
|
781
|
-24,046
|
-136,863
|
125,776
|
-12,988
|
|
3. Payroll
|
-1,573
|
-793
|
-5,826
|
5,102
|
-1,479
|
|
4. Interest expense
|
323
|
-1
|
-1,286
|
-953
|
-216
|
|
5. Business income tax paid
|
|
-2,300
|
-4,887
|
4,887
|
-77
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,332
|
12,879
|
22,112
|
-18,057
|
2,132
|
|
8. Other payments from oprerating activities
|
-6,203
|
-7,253
|
-18,563
|
16,108
|
-8,794
|
|
Net cashflow from operating activities
|
3,759
|
685
|
169,966
|
-15,957
|
42,597
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
2,423
|
0
|
-331
|
189
|
-31
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-16,000
|
-26,500
|
-88,500
|
88,500
|
-21,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
11,200
|
7,800
|
26,000
|
14,500
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
-208
|
740
|
1,249
|
-872
|
14
|
|
Net cashflow from investing activities
|
-2,585
|
-17,960
|
-61,582
|
102,317
|
-21,017
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
22,313
|
125,847
|
-103,836
|
18,146
|
|
4. Repayments of borrowing
|
|
0
|
-228,346
|
11,966
|
-34,879
|
|
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
|
|
22,313
|
-102,499
|
-91,870
|
-16,732
|
|
Net cashflow of the year
|
1,174
|
5,038
|
5,885
|
-5,510
|
4,848
|
|
Cash and cash equivalents at the beginning of year
|
329
|
1,504
|
657
|
6,543
|
613
|
|
Effect of foreign exchange differences
|
1
|
0
|
1
|
-1
|
|
|
Cash and cash equivalents at the end of year
|
1,504
|
6,543
|
6,543
|
613
|
5,460
|