I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
39,188
|
3,266
|
15,542
|
1,620
|
7,597
|
2. Payment to suppliers
|
-76,709
|
-3,040
|
-4,575
|
-5,839
|
-42,707
|
3. Payroll
|
-509
|
-317
|
-180
|
-377
|
-330
|
4. Interest expense
|
-3,012
|
-146
|
-171
|
-266
|
-206
|
5. Business income tax paid
|
-421
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
186,007
|
581
|
19,289
|
16,492
|
23,539
|
8. Other payments from oprerating activities
|
-97,555
|
26,145
|
-2,716
|
-6
|
-80
|
Net cashflow from operating activities
|
46,989
|
26,489
|
27,189
|
11,625
|
-12,188
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
39
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-29,285
|
|
-31,724
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
40,394
|
|
885
|
|
|
5. Investment in other entities
|
-85,500
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2,268
|
|
|
|
|
Net cashflow from investing activities
|
-72,084
|
|
-30,839
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
38,977
|
|
|
3,900
|
18,101
|
4. Repayments of borrowing
|
-18,421
|
-26,800
|
-8,000
|
|
-18,021
|
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
|
20,556
|
-26,800
|
-8,000
|
3,900
|
79
|
Net cashflow of the year
|
-4,538
|
-311
|
-11,650
|
15,525
|
-12,108
|
Cash and cash equivalents at the beginning of year
|
16,597
|
12,058
|
11,748
|
38
|
15,562
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
12,058
|
11,748
|
98
|
15,562
|
3,454
|