I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
173,340
|
6,223
|
6,347
|
2. Payment to suppliers
|
-18,721
|
-12,415
|
-615
|
3. Payroll
|
-2,015
|
-1,324
|
-1,207
|
4. Interest expense
|
-17,251
|
-1,964
|
-580
|
5. Business income tax paid
|
-5
|
|
|
6. VAT Paid
|
0
|
|
|
7. Other receipts from operating activities
|
8,811
|
184
|
6
|
8. Other payments from oprerating activities
|
-4,923
|
-1,908
|
-2,658
|
Net cashflow from operating activities
|
139,235
|
-11,205
|
1,293
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-26
|
|
-118
|
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
|
Net cashflow from investing activities
|
-16,739
|
6
|
-117
|
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
|
4. Repayments of borrowing
|
-220,262
|
-18,517
|
-9,067
|
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
|
Net cashflow of the year
|
588
|
-3,931
|
264
|
Cash and cash equivalents at the beginning of year
|
1,779
|
3,942
|
11
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
2,367
|
11
|
275
|