|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
-46,004
|
49,452
|
1,975
|
-70,211
|
20,601
|
|
2. Payment to suppliers
|
-6,778
|
-20,168
|
-10,074
|
297
|
17,991
|
|
3. Payroll
|
9,436
|
-19
|
-4,818
|
19,298
|
-10,722
|
|
4. Interest expense
|
-439
|
-568
|
-240
|
1,277
|
-726
|
|
5. Business income tax paid
|
-1,000
|
-259
|
-3,256
|
3,515
|
-4,052
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
-15,766
|
32,336
|
-4,371
|
42,826
|
-16,611
|
|
8. Other payments from oprerating activities
|
57,888
|
-40,072
|
15,037
|
-2,550
|
-15,538
|
|
Net cashflow from operating activities
|
-2,663
|
20,702
|
-5,748
|
-5,548
|
-9,058
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-63
|
56
|
12,022
|
-31
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
0
|
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
|
|
|
-21
|
|
|
Net cashflow from investing activities
|
|
-63
|
56
|
12,000
|
-31
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
|
|
|
-25,226
|
|
|
4. Repayments of borrowing
|
2,787
|
-20,436
|
5,610
|
21,595
|
5,894
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
|
|
21
|
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
2,787
|
-20,436
|
5,610
|
-3,609
|
5,894
|
|
Net cashflow of the year
|
124
|
203
|
-83
|
2,843
|
-3,194
|
|
Cash and cash equivalents at the beginning of year
|
1,836
|
1,460
|
1,663
|
1,580
|
4,423
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
1,960
|
1,663
|
1,580
|
4,423
|
1,229
|