I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
82,569
|
32,555
|
14,994
|
24,468
|
13,866
|
2. Payment to suppliers
|
-45,588
|
-14,450
|
-22,449
|
-19,307
|
-7,428
|
3. Payroll
|
-781
|
-590
|
-360
|
-1,338
|
-673
|
4. Interest expense
|
-13
|
0
|
0
|
|
|
5. Business income tax paid
|
-12
|
0
|
0
|
-1,055
|
0
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
336
|
15,459
|
15,128
|
0
|
3,108
|
8. Other payments from oprerating activities
|
-22,624
|
-22,528
|
-5,807
|
-5,507
|
-3,755
|
Net cashflow from operating activities
|
13,887
|
10,446
|
1,505
|
-2,740
|
5,117
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-1,657
|
0
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
880
|
520
|
140
|
|
39
|
5. Investment in other entities
|
|
|
-11,760
|
|
-12,350
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
8,483
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
-777
|
520
|
-11,620
|
|
-3,828
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
2,800
|
10,270
|
1,760
|
3,000
|
366
|
4. Repayments of borrowing
|
-16,920
|
-11,790
|
-42
|
|
|
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
|
-14,120
|
-1,520
|
1,718
|
3,000
|
366
|
Net cashflow of the year
|
-1,010
|
9,446
|
-8,397
|
260
|
1,655
|
Cash and cash equivalents at the beginning of year
|
1,581
|
572
|
10,018
|
117
|
378
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
572
|
10,018
|
1,621
|
378
|
2,033
|