|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
25,916
|
49,998
|
29,077
|
47,446
|
50,829
|
|
2. Payment to suppliers
|
-23,322
|
-49,742
|
-15,019
|
-43,031
|
-25,436
|
|
3. Payroll
|
-4,263
|
-4,285
|
-666
|
-10,172
|
-8,207
|
|
4. Interest expense
|
-113
|
-196
|
-247
|
-235
|
-294
|
|
5. Business income tax paid
|
|
-580
|
0
|
-1,000
|
-1,000
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,173
|
-776
|
6
|
3,282
|
1,037
|
|
8. Other payments from oprerating activities
|
-9,659
|
-7,253
|
-17,780
|
-5,803
|
-6,648
|
|
Net cashflow from operating activities
|
-10,268
|
-12,834
|
-4,629
|
-9,513
|
10,282
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-383
|
-90
|
-473
|
0
|
-568
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-14,000
|
-36,000
|
-5,000
|
-33,000
|
-9,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
17,000
|
39,000
|
12,000
|
37,000
|
5,000
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
227
|
1,092
|
343
|
1,061
|
141
|
|
Net cashflow from investing activities
|
2,845
|
4,002
|
6,870
|
5,061
|
-4,427
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
12,146
|
27,533
|
12,135
|
28,621
|
16,848
|
|
4. Repayments of borrowing
|
-9,445
|
-16,071
|
-17,906
|
-25,020
|
-19,397
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
-7,347
|
0
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
2,702
|
11,462
|
-13,117
|
3,601
|
-2,549
|
|
Net cashflow of the year
|
-4,722
|
2,631
|
-10,876
|
-851
|
3,307
|
|
Cash and cash equivalents at the beginning of year
|
14,440
|
10,075
|
13,422
|
2,736
|
2,186
|
|
Effect of foreign exchange differences
|
358
|
715
|
190
|
303
|
1,566
|
|
Cash and cash equivalents at the end of year
|
10,075
|
13,422
|
2,736
|
2,188
|
7,059
|