I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
109,688
|
134,528
|
107,955
|
66,070
|
42,867
|
2. Payment to suppliers
|
-93,379
|
-141,056
|
-88,923
|
-55,569
|
-32,464
|
3. Payroll
|
-3,619
|
-2,381
|
-2,476
|
-2,431
|
-2,692
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-330
|
1,472
|
597
|
37,085
|
-20,712
|
8. Other payments from oprerating activities
|
-19,665
|
-2,260
|
-24,302
|
-39,133
|
16,874
|
Net cashflow from operating activities
|
-7,306
|
-9,697
|
-7,150
|
6,022
|
3,872
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
1,167
|
30
|
|
|
30
|
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
|
|
|
|
2
|
3
|
Net cashflow from investing activities
|
1,167
|
30
|
|
2
|
33
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
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
|
|
|
|
|
|
Net cashflow of the year
|
-6,140
|
-9,667
|
-7,150
|
6,024
|
3,905
|
Cash and cash equivalents at the beginning of year
|
26,246
|
20,107
|
10,440
|
3,290
|
9,314
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
0
|
Cash and cash equivalents at the end of year
|
20,107
|
10,440
|
3,290
|
9,314
|
13,219
|