|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
277,342
|
725,030
|
84,615
|
126,629
|
118,733
|
|
2. Payment to suppliers
|
-286,136
|
-752,639
|
-55,786
|
-10,357
|
-142,436
|
|
3. Payroll
|
-157
|
-1,310
|
-696
|
-1,526
|
-5,727
|
|
4. Interest expense
|
-4
|
-679
|
-12
|
0
|
-21
|
|
5. Business income tax paid
|
|
-38
|
|
-139
|
-1,857
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
661
|
27,192
|
65,226
|
89,324
|
803,683
|
|
8. Other payments from oprerating activities
|
-2,295
|
-13,522
|
-6,077
|
-216,037
|
-770,988
|
|
Net cashflow from operating activities
|
-10,588
|
-15,967
|
87,269
|
-12,107
|
1,387
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-35,000
|
|
|
-953
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-45,000
|
|
-18,640
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5,040
|
14,145
|
|
|
5. Investment in other entities
|
|
|
-80,000
|
0
|
-2,296
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
32
|
|
|
|
0
|
|
Net cashflow from investing activities
|
-79,968
|
|
-93,600
|
13,193
|
-2,296
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
80,000
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
720
|
20,270
|
|
|
8,236
|
|
4. Repayments of borrowing
|
-2,681
|
-6,900
|
|
|
-6,459
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
-6,908
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
78,039
|
6,463
|
|
|
1,777
|
|
Net cashflow of the year
|
-12,517
|
-9,504
|
-6,331
|
1,086
|
868
|
|
Cash and cash equivalents at the beginning of year
|
18,900
|
6,383
|
7,807
|
1,476
|
2,562
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
6,383
|
5,001
|
1,476
|
2,562
|
3,431
|