I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
70,520
|
87,242
|
92,972
|
106,490
|
65,039
|
2. Payment to suppliers
|
-68,781
|
-80,377
|
-92,019
|
-39,361
|
-35,227
|
3. Payroll
|
-2,016
|
-2,449
|
-4,218
|
-2,788
|
-2,246
|
4. Interest expense
|
-314
|
|
|
-715
|
-510
|
5. Business income tax paid
|
-146
|
-24
|
-92
|
-187
|
-68
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
10,233
|
40
|
36
|
4,671
|
8,130
|
8. Other payments from oprerating activities
|
-3,927
|
-6,539
|
-1,003
|
-53,920
|
-32,080
|
Net cashflow from operating activities
|
5,568
|
-2,106
|
-4,324
|
14,190
|
3,039
|
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
|
|
|
|
-4,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
7. Dividends and interest received
|
6
|
9
|
9
|
168
|
98
|
Net cashflow from investing activities
|
6
|
9
|
9
|
-3,830
|
98
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
16,256
|
13,624
|
23,720
|
10,632
|
11,472
|
4. Repayments of borrowing
|
-13,351
|
-15,499
|
-16,189
|
-21,767
|
-23,851
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-543
|
-521
|
|
|
-7
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
2,362
|
-2,396
|
7,531
|
-11,135
|
-12,386
|
Net cashflow of the year
|
7,936
|
-4,493
|
3,216
|
-776
|
-9,248
|
Cash and cash equivalents at the beginning of year
|
2,475
|
10,411
|
5,918
|
9,134
|
8,359
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
10,411
|
5,918
|
9,134
|
8,359
|
3,111
|