I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
17,779
|
31,262
|
60,958
|
19,685
|
71,138
|
2. Payment to suppliers
|
-15,938
|
-6,356
|
-42,368
|
-19,222
|
-19,185
|
3. Payroll
|
-664
|
-685
|
-696
|
-403
|
-248
|
4. Interest expense
|
-489
|
-542
|
-372
|
-365
|
-266
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
741
|
2,033
|
270
|
1,567
|
47,724
|
8. Other payments from oprerating activities
|
14,004
|
-602
|
3,354
|
13,111
|
-92,379
|
Net cashflow from operating activities
|
15,432
|
25,110
|
21,147
|
14,373
|
6,784
|
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
|
-14,700
|
-15,195
|
-17,983
|
-5,100
|
-44,215
|
4. Proceeds from sales of debt instruments of other entities
|
|
8,000
|
3,000
|
4,800
|
38,008
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
0
|
0
|
0
|
0
|
3,724
|
Net cashflow from investing activities
|
-14,700
|
-7,195
|
-14,983
|
-300
|
-2,483
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
210
|
|
|
|
20,594
|
4. Repayments of borrowing
|
-900
|
-18,000
|
-2,300
|
-17,157
|
-25,072
|
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
|
-690
|
-18,000
|
-2,300
|
-17,157
|
-4,478
|
Net cashflow of the year
|
42
|
-85
|
3,864
|
-3,084
|
-176
|
Cash and cash equivalents at the beginning of year
|
265
|
307
|
223
|
4,087
|
1,003
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
307
|
223
|
4,087
|
1,003
|
827
|