I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
20,465
|
124,727
|
54,303
|
32,197
|
2. Payment to suppliers
|
-21,572
|
-31,151
|
-35,706
|
-20,697
|
3. Payroll
|
-7,073
|
-6,892
|
-4,794
|
-510
|
4. Interest expense
|
-74,728
|
-9,351
|
-748
|
-23
|
5. Business income tax paid
|
-2,824
|
-19,089
|
0
|
|
6. VAT Paid
|
|
|
|
|
7. Other receipts from operating activities
|
592,812
|
130,785
|
34,657
|
4,964
|
8. Other payments from oprerating activities
|
-297,550
|
-238,330
|
-34,140
|
-15,990
|
Net cashflow from operating activities
|
209,531
|
-49,301
|
13,572
|
-59
|
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
|
-2,250,483
|
-143,985
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
3,508,043
|
393,090
|
0
|
|
5. Investment in other entities
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
Net cashflow from investing activities
|
1,257,559
|
249,105
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
3. Proceeds from borrowings
|
1,009,283
|
|
|
|
4. Repayments of borrowing
|
-2,472,658
|
-214,302
|
-12,674
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
Net cashflow from financing activities
|
-1,463,376
|
-214,302
|
-12,674
|
|
Net cashflow of the year
|
3,714
|
-14,498
|
898
|
-59
|
Cash and cash equivalents at the beginning of year
|
1,750
|
5,372
|
168
|
258
|
Effect of foreign exchange differences
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
5,292
|
168
|
258
|
279
|