|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
29,951
|
5,140
|
2,230
|
30,759
|
53,589
|
|
2. Payment to suppliers
|
-4,796
|
-473
|
-1,209
|
-5,156
|
-2,461
|
|
3. Payroll
|
-2,615
|
-1,134
|
-736
|
-639
|
-827
|
|
4. Interest expense
|
-1,409
|
-102
|
|
|
0
|
|
5. Business income tax paid
|
|
|
|
|
0
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
19,294
|
3,677
|
4,682
|
56,334
|
53,685
|
|
8. Other payments from oprerating activities
|
-22,114
|
-3,054
|
-3,802
|
-61,428
|
-60,341
|
|
Net cashflow from operating activities
|
18,310
|
4,053
|
1,164
|
19,869
|
43,645
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-312
|
0
|
-22
|
-33
|
1,951
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
0
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
|
0
|
|
|
-117
|
|
Net cashflow from investing activities
|
-312
|
0
|
-22
|
-33
|
1,834
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
|
0
|
|
|
-44,800
|
|
4. Repayments of borrowing
|
|
0
|
|
|
43,758
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
-22,210
|
-3,320
|
-500
|
-19,500
|
-44,450
|
|
7. Dividends paid
|
|
|
|
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-22,210
|
-3,320
|
-500
|
-19,500
|
-45,492
|
|
Net cashflow of the year
|
-4,211
|
733
|
642
|
337
|
-13
|
|
Cash and cash equivalents at the beginning of year
|
4,305
|
94
|
827
|
1,469
|
1,806
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
94
|
827
|
1,469
|
1,806
|
1,793
|