I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
9,714
|
12,888
|
20,344
|
16,764
|
43,207
|
2. Payment to suppliers
|
-6,471
|
-9,934
|
-19,805
|
-1,150
|
-6,615
|
3. Payroll
|
-3,704
|
-2,794
|
-3,704
|
-3,672
|
-2,840
|
4. Interest expense
|
-2,632
|
-147
|
-13
|
-53
|
-9,191
|
5. Business income tax paid
|
|
|
|
-109
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
9,629
|
5,053
|
6,925
|
9,058
|
28,468
|
8. Other payments from oprerating activities
|
-10,195
|
-8,334
|
-29,251
|
-14,897
|
-30,421
|
Net cashflow from operating activities
|
-3,659
|
-3,267
|
-25,503
|
5,941
|
22,608
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-121
|
|
|
|
-125
|
2. Proceeds from disposals of fixed assets
|
|
|
455
|
|
|
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
|
1
|
3
|
5
|
3
|
|
Net cashflow from investing activities
|
-120
|
3
|
459
|
3
|
-125
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
19,868
|
4,587
|
37,644
|
6,772
|
|
4. Repayments of borrowing
|
-16,235
|
-1,590
|
-12,936
|
-3,145
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
-9,061
|
-18,840
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
3,634
|
2,997
|
24,707
|
-5,434
|
-18,840
|
Net cashflow of the year
|
-145
|
-267
|
-337
|
510
|
3,643
|
Cash and cash equivalents at the beginning of year
|
917
|
771
|
504
|
167
|
677
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
771
|
504
|
167
|
677
|
4,319
|