|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
52,739
|
34,500
|
25,159
|
67,694
|
57,011
|
|
2. Payment to suppliers
|
-45,314
|
-26,984
|
-14,393
|
-42,008
|
-42,581
|
|
3. Payroll
|
-5,419
|
-6,707
|
953
|
-5,414
|
-5,258
|
|
4. Interest expense
|
-1,706
|
-849
|
-1,406
|
-2,256
|
-137
|
|
5. Business income tax paid
|
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
5,179
|
3,567
|
-1,747
|
34,557
|
6,457
|
|
8. Other payments from oprerating activities
|
-11,535
|
-6,000
|
230
|
-43,103
|
-7,786
|
|
Net cashflow from operating activities
|
-6,057
|
-2,473
|
8,796
|
9,471
|
7,707
|
|
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. 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
|
|
|
|
|
|
|
Net cashflow from investing activities
|
|
|
|
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
200
|
520
|
|
|
|
4. Repayments of borrowing
|
-2,515
|
|
|
-1,500
|
-4,100
|
|
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
|
-2,515
|
200
|
520
|
-1,500
|
-4,100
|
|
Net cashflow of the year
|
-8,572
|
-2,273
|
9,316
|
7,971
|
3,607
|
|
Cash and cash equivalents at the beginning of year
|
13,625
|
5,053
|
2,780
|
9,823
|
17,793
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
5,053
|
2,780
|
9,823
|
17,793
|
21,400
|