|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
71,138
|
16,351
|
10,660
|
96,772
|
-7,727
|
|
2. Payment to suppliers
|
-19,185
|
-15,832
|
-590
|
-2,115
|
-195,219
|
|
3. Payroll
|
-248
|
-730
|
-369
|
-199
|
-399
|
|
4. Interest expense
|
-266
|
-268
|
-221
|
-73
|
-191
|
|
5. Business income tax paid
|
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
47,724
|
732
|
|
84,461
|
-82,359
|
|
8. Other payments from oprerating activities
|
-92,379
|
11,791
|
-431
|
-160,354
|
160,818
|
|
Net cashflow from operating activities
|
6,784
|
12,044
|
9,048
|
18,492
|
-125,077
|
|
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
|
-44,215
|
-44,980
|
|
-13,500
|
-57,100
|
|
4. Proceeds from sales of debt instruments of other entities
|
38,008
|
44,365
|
|
2,500
|
112,700
|
|
5. Investment in other entities
|
|
-44,600
|
|
-44,600
|
|
|
6. Proceeds from disinvestment in other entities
|
|
44,600
|
|
44,600
|
|
|
7. Dividends and interest received
|
3,724
|
0
|
0
|
8,039
|
520
|
|
Net cashflow from investing activities
|
-2,483
|
-615
|
0
|
-2,961
|
56,120
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
20,594
|
|
|
23,227
|
69,101
|
|
4. Repayments of borrowing
|
-25,072
|
-11,722
|
-2,177
|
-45,627
|
-200
|
|
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
|
-4,478
|
-11,722
|
-2,177
|
-22,400
|
68,901
|
|
Net cashflow of the year
|
-176
|
-293
|
6,871
|
-6,868
|
-55
|
|
Cash and cash equivalents at the beginning of year
|
1,003
|
823
|
529
|
7,401
|
533
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
827
|
529
|
7,401
|
533
|
477
|