I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
896,186
|
1,613,138
|
20,753
|
1,059,322
|
201,641
|
2. Payment to suppliers
|
-804,158
|
-1,123,704
|
-29,496
|
-996,992
|
-23,210
|
3. Payroll
|
-10,405
|
-8,071
|
-5,255
|
-5,440
|
-7,390
|
4. Interest expense
|
-3,670
|
-102
|
-266
|
|
|
5. Business income tax paid
|
0
|
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
94,959
|
81,612
|
34,069
|
95,230
|
102,398
|
8. Other payments from oprerating activities
|
-104,141
|
-560,997
|
-16,267
|
-144,592
|
-149,076
|
Net cashflow from operating activities
|
68,771
|
-1,863,551
|
3,538
|
7,529
|
124,363
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-136,953
|
-5,200
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
18,571
|
140,133
|
5,200
|
|
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
14
|
0
|
|
|
|
Net cashflow from investing activities
|
18,585
|
-104,820
|
0
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
77,460
|
310,694
|
|
|
|
4. Repayments of borrowing
|
-166,371
|
-323,658
|
-4,409
|
-7,400
|
-124,499
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
-149
|
-149
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-89,060
|
-13,113
|
-4,409
|
-7,400
|
-124,499
|
Net cashflow of the year
|
-1,704
|
-8,056
|
-872
|
129
|
-135
|
Cash and cash equivalents at the beginning of year
|
22,320
|
14,224
|
2,276
|
1,293
|
1,226
|
Effect of foreign exchange differences
|
0
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
14,224
|
2,276
|
1,293
|
1,226
|
1,159
|