|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
68,356
|
36,586
|
118,454
|
76,363
|
55,998
|
|
2. Payment to suppliers
|
-53,042
|
-29,968
|
-80,935
|
-53,250
|
-39,952
|
|
3. Payroll
|
-6,557
|
-3,084
|
-12,414
|
-9,872
|
-7,977
|
|
4. Interest expense
|
-2,274
|
20
|
-4,538
|
-1,674
|
-1,851
|
|
5. Business income tax paid
|
-100
|
-7
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,600
|
-5,157
|
5,849
|
170
|
570
|
|
8. Other payments from oprerating activities
|
-8,377
|
-4,973
|
-4,343
|
-6,917
|
-1,516
|
|
Net cashflow from operating activities
|
1,606
|
-6,583
|
22,073
|
4,821
|
5,271
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
-278
|
-376
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
3,200
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
0
|
0
|
1
|
0
|
0
|
|
Net cashflow from investing activities
|
3,200
|
0
|
1
|
-278
|
-375
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
13,059
|
17,593
|
25,944
|
20,281
|
18,474
|
|
4. Repayments of borrowing
|
-17,046
|
-10,327
|
-49,482
|
-24,466
|
-24,444
|
|
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
|
-3,987
|
7,266
|
-23,538
|
-4,185
|
-5,970
|
|
Net cashflow of the year
|
819
|
683
|
-1,464
|
358
|
-1,074
|
|
Cash and cash equivalents at the beginning of year
|
4,654
|
5,473
|
5,915
|
4,692
|
5,049
|
|
Effect of foreign exchange differences
|
1
|
-1
|
1
|
|
|
|
Cash and cash equivalents at the end of year
|
5,473
|
5,915
|
4,692
|
5,049
|
3,975
|