|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
32,952
|
20,362
|
31,060
|
27,303
|
40,007
|
|
2. Payment to suppliers
|
-7,359
|
-15,269
|
-24,370
|
-40,851
|
-61,947
|
|
3. Payroll
|
-787
|
-1,041
|
-1,049
|
-1,502
|
-2,135
|
|
4. Interest expense
|
|
|
|
-21
|
0
|
|
5. Business income tax paid
|
|
-1,857
|
|
|
0
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
62,185
|
1,151
|
1,942
|
288,018
|
512,573
|
|
8. Other payments from oprerating activities
|
-85,300
|
-310
|
-5,196
|
-268,028
|
-497,455
|
|
Net cashflow from operating activities
|
1,691
|
3,037
|
2,386
|
4,920
|
-8,956
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-953
|
-650
|
515
|
135
|
|
|
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
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
-2,296
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
|
1,727
|
-1,727
|
|
|
|
Net cashflow from investing activities
|
-953
|
1,077
|
-1,212
|
135
|
-2,296
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
8,236
|
|
4. Repayments of borrowing
|
|
|
|
|
-6,459
|
|
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
|
|
|
|
|
1,777
|
|
Net cashflow of the year
|
738
|
4,114
|
1,174
|
5,055
|
-9,475
|
|
Cash and cash equivalents at the beginning of year
|
1,824
|
2,562
|
6,676
|
7,851
|
12,906
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,562
|
6,676
|
7,851
|
12,906
|
3,431
|