I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
58,265
|
5,462
|
4,013
|
68,373
|
44,952
|
2. Payment to suppliers
|
-294,993
|
-18,482
|
-72,555
|
-24,366
|
-30,549
|
3. Payroll
|
-1,053
|
-1,536
|
-1,187
|
460
|
-412
|
4. Interest expense
|
-839
|
-353
|
-1,438
|
-496
|
-218
|
5. Business income tax paid
|
|
|
-35
|
-24
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
123,900
|
125,147
|
30,306
|
222,266
|
13,426
|
8. Other payments from oprerating activities
|
-4,521
|
-1,483
|
-11,255
|
-9,722
|
-16,916
|
Net cashflow from operating activities
|
-119,241
|
108,755
|
-52,149
|
256,491
|
10,284
|
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
|
-28,000
|
-92,388
|
92,388
|
-70,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
81,000
|
20,000
|
-20,000
|
70,500
|
|
5. Investment in other entities
|
|
|
-86,500
|
-245,880
|
-14,300
|
6. Proceeds from disinvestment in other entities
|
29,800
|
|
56,850
|
-46,350
|
1,000
|
7. Dividends and interest received
|
-960
|
445
|
-445
|
10,200
|
2,463
|
Net cashflow from investing activities
|
81,840
|
-71,943
|
42,293
|
-282,030
|
-10,837
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
-599
|
|
1,000
|
-1,000
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
22,910
|
15,000
|
100
|
19,900
|
20,000
|
4. Repayments of borrowing
|
-310
|
-15,000
|
-22,810
|
|
-20,000
|
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
|
22,001
|
|
-21,710
|
18,900
|
0
|
Net cashflow of the year
|
-15,401
|
36,811
|
-31,566
|
-6,639
|
-553
|
Cash and cash equivalents at the beginning of year
|
23,788
|
6,994
|
43,805
|
12,239
|
1,782
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
8,387
|
43,805
|
12,239
|
2,730
|
1,230
|