|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
-70,211
|
20,601
|
52,081
|
1,609
|
50,262
|
|
2. Payment to suppliers
|
297
|
17,991
|
-16,832
|
2,295
|
-10,816
|
|
3. Payroll
|
19,298
|
-10,722
|
-2,956
|
-1,000
|
-1,628
|
|
4. Interest expense
|
1,277
|
-726
|
-745
|
-417
|
-881
|
|
5. Business income tax paid
|
3,515
|
-4,052
|
-1,299
|
1,299
|
-1,582
|
|
6. VAT Paid
|
0
|
|
|
|
|
|
7. Other receipts from operating activities
|
42,826
|
-16,611
|
1,538
|
-1,410
|
31,993
|
|
8. Other payments from oprerating activities
|
-2,550
|
-15,538
|
-17,197
|
-2,994
|
-40,663
|
|
Net cashflow from operating activities
|
-5,548
|
-9,058
|
14,589
|
-618
|
26,684
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
12,022
|
-31
|
-78
|
-1,312
|
-134
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
503
|
|
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
|
|
|
|
2
|
|
Net cashflow from investing activities
|
12,000
|
-31
|
-78
|
-1,312
|
370
|
|
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
|
21,595
|
5,894
|
-12,743
|
1,030
|
-21,533
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
|
7. Dividends paid
|
21
|
|
|
-2
|
-3
|
|
8. Purchase of funds
|
0
|
|
|
|
|
|
Net cashflow from financing activities
|
-3,609
|
5,894
|
-12,743
|
1,028
|
-21,536
|
|
Net cashflow of the year
|
2,843
|
-3,194
|
1,768
|
-902
|
5,518
|
|
Cash and cash equivalents at the beginning of year
|
1,580
|
4,423
|
1,229
|
2,997
|
2,095
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
4,423
|
1,229
|
2,997
|
2,095
|
7,613
|