I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
136,514
|
129,395
|
204,313
|
2. Payment to suppliers
|
-120,239
|
-119,850
|
-191,844
|
3. Payroll
|
-3,172
|
-2,682
|
-2,597
|
4. Interest expense
|
-401
|
|
|
5. Business income tax paid
|
-1,372
|
-738
|
-104
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
421
|
37,021
|
264,602
|
8. Other payments from oprerating activities
|
-968
|
-54,614
|
-118,317
|
Net cashflow from operating activities
|
10,783
|
-11,468
|
156,053
|
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
|
|
|
-41,500
|
4. Proceeds from sales of debt instruments of other entities
|
24,160
|
|
17,749
|
5. Investment in other entities
|
|
|
-63,000
|
6. Proceeds from disinvestment in other entities
|
|
|
62,910
|
7. Dividends and interest received
|
|
|
|
Net cashflow from investing activities
|
24,160
|
|
-23,841
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
9,399
|
|
2. Purchase issued shares from other entities
|
|
|
-130,000
|
3. Proceeds from borrowings
|
2,040
|
120
|
|
4. Repayments of borrowing
|
-36,255
|
-120
|
0
|
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
|
-34,214
|
9,399
|
-130,000
|
Net cashflow of the year
|
729
|
2,069
|
2,212
|
Cash and cash equivalents at the beginning of year
|
1,569
|
3,866
|
1,064
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
2,058
|
1,797
|
4,106
|