I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
16,287
|
10,106
|
31,210
|
29,679
|
33,340
|
2. Payment to suppliers
|
-19,456
|
-6,429
|
-27,498
|
-23,779
|
-27,402
|
3. Payroll
|
1,384
|
-576
|
-278
|
-513
|
-406
|
4. Interest expense
|
-941
|
-2,044
|
-885
|
-503
|
-469
|
5. Business income tax paid
|
0
|
|
|
-305
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-74
|
192
|
|
24,009
|
-21,908
|
8. Other payments from oprerating activities
|
-7,177
|
-322
|
-573
|
-24,516
|
15,388
|
Net cashflow from operating activities
|
-9,977
|
928
|
1,976
|
4,072
|
-1,457
|
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
|
|
|
-9,243
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,261
|
27
|
730
|
|
|
Net cashflow from investing activities
|
1,261
|
27
|
-8,513
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
19,015
|
16,077
|
36,493
|
19,426
|
10,643
|
4. Repayments of borrowing
|
-10,404
|
-17,435
|
-29,403
|
-21,565
|
-11,758
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
-126
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
8,612
|
-1,358
|
7,091
|
-2,139
|
-1,241
|
Net cashflow of the year
|
-105
|
-404
|
554
|
1,933
|
-2,698
|
Cash and cash equivalents at the beginning of year
|
1,121
|
1,016
|
613
|
1,167
|
3,100
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,016
|
613
|
1,167
|
3,100
|
402
|