|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
62,897
|
282,894
|
137,457
|
44,598
|
53,408
|
|
2. Payment to suppliers
|
-59,125
|
-276,794
|
-134,719
|
-35,468
|
-54,541
|
|
3. Payroll
|
-483
|
-440
|
-741
|
-569
|
-591
|
|
4. Interest expense
|
-1,058
|
-1,037
|
-1,005
|
-1,191
|
-1,354
|
|
5. Business income tax paid
|
-148
|
0
|
0
|
-192
|
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
0
|
755
|
3,950
|
1,391
|
69
|
|
8. Other payments from oprerating activities
|
-351
|
-810
|
-3,387
|
-7,545
|
2,835
|
|
Net cashflow from operating activities
|
1,732
|
4,569
|
1,553
|
1,023
|
-174
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
-120
|
-148
|
|
|
2. Proceeds from disposals of fixed assets
|
|
-4,065
|
|
|
1,019
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
0
|
0
|
1
|
0
|
1
|
|
Net cashflow from investing activities
|
0
|
-4,065
|
-119
|
-148
|
1,019
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
47,972
|
24,307
|
34,828
|
25,172
|
44,328
|
|
4. Repayments of borrowing
|
-49,119
|
-25,611
|
-36,486
|
-25,457
|
-45,478
|
|
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
|
-1,146
|
-1,305
|
-1,658
|
-284
|
-1,150
|
|
Net cashflow of the year
|
585
|
-800
|
-224
|
591
|
-304
|
|
Cash and cash equivalents at the beginning of year
|
472
|
1,057
|
257
|
33
|
624
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
1,057
|
257
|
33
|
624
|
319
|