I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
-418,336
|
65,158
|
383
|
28,135
|
32,952
|
2. Payment to suppliers
|
422,570
|
-299
|
-784
|
-1,916
|
-7,359
|
3. Payroll
|
587
|
-187
|
-215
|
-336
|
-787
|
4. Interest expense
|
744
|
0
|
|
|
|
5. Business income tax paid
|
114
|
|
-139
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-21,511
|
15,507
|
851
|
10,781
|
62,185
|
8. Other payments from oprerating activities
|
12,427
|
-15,575
|
-80,080
|
-35,083
|
-85,300
|
Net cashflow from operating activities
|
-3,404
|
64,604
|
-79,984
|
1,582
|
1,691
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
-953
|
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
|
|
14,145
|
|
|
|
5. Investment in other entities
|
|
-80,000
|
80,000
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
|
-65,855
|
80,000
|
|
-953
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
-14,246
|
|
|
|
|
4. Repayments of borrowing
|
2,890
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
9,369
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-1,988
|
|
|
|
|
Net cashflow of the year
|
-5,392
|
-1,250
|
16
|
1,582
|
738
|
Cash and cash equivalents at the beginning of year
|
9,973
|
1,476
|
226
|
242
|
1,824
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,476
|
226
|
242
|
1,824
|
2,562
|