Unit: 1.000.000đ
  2010 2023 2024 2025
I. Cashflow from operating activities
1. Proceeds from sales 173,340 6,223 6,347 22,599
2. Payment to suppliers -18,721 -12,415 -615 -7,985
3. Payroll -2,015 -1,324 -1,207 -1,248
4. Interest expense -17,251 -1,964 -580 -1,253
5. Business income tax paid -5
6. VAT Paid 0
7. Other receipts from operating activities 8,811 184 6 64
8. Other payments from oprerating activities -4,923 -1,908 -2,658 -4,483
Net cashflow from operating activities 139,235 -11,205 1,293 7,692
II. Cashflow from investing activities
1. Purchases of fixed assets -26 -118 -45
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 -16,713
6. Proceeds from disinvestment in other entities 0
7. Dividends and interest received 0 6 2 3
Net cashflow from investing activities -16,739 6 -117 -42
III. Cashflow from financing activities
1. Proceeds from issue of shares 1,749
2. Purchase issued shares from other entities 0
3. Proceeds from borrowings 97,833 25,786 8,155 8,493
4. Repayments of borrowing -220,262 -18,517 -9,067 -14,990
5. Purchases of fixed assets and investment properties 0
6. Repayments of financial leases -1,228
7. Dividends paid 0
8. Purchase of funds 0
Net cashflow from financing activities -121,908 7,268 -912 -6,498
Net cashflow of the year 588 -3,931 264 1,152
Cash and cash equivalents at the beginning of year 1,779 3,942 11 275
Effect of foreign exchange differences 0
Cash and cash equivalents at the end of year 2,367 11 275 1,427