|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
26,340
|
7,002
|
32,138
|
16,798
|
21,788
|
|
2. Payment to suppliers
|
-8,759
|
-6,339
|
-8,300
|
-17,195
|
-15,535
|
|
3. Payroll
|
-1,212
|
-1,268
|
-1,280
|
-20
|
-5
|
|
4. Interest expense
|
-249
|
-207
|
-261
|
-182
|
-275
|
|
5. Business income tax paid
|
-1,500
|
0
|
-1,000
|
-3,577
|
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
3,624
|
1,690
|
11,927
|
8,014
|
48,981
|
|
8. Other payments from oprerating activities
|
-23,003
|
-11,034
|
-24,309
|
-15,362
|
-95,951
|
|
Net cashflow from operating activities
|
-4,760
|
-10,157
|
8,916
|
-11,524
|
-40,997
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
|
|
-1
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
|
|
5. Investment in other entities
|
-58,000
|
-97,000
|
-69,000
|
-68,000
|
-46,000
|
|
6. Proceeds from disinvestment in other entities
|
32,000
|
129,000
|
75,000
|
103,000
|
72,400
|
|
7. Dividends and interest received
|
494
|
707
|
822
|
|
|
|
Net cashflow from investing activities
|
-25,506
|
32,707
|
6,822
|
35,000
|
26,399
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
|
|
-1,876
|
|
4. Repayments of borrowing
|
-2,503
|
-1,714
|
-1,160
|
-4,590
|
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
|
7. Dividends paid
|
|
0
|
|
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-2,503
|
-1,714
|
-1,160
|
-4,590
|
-1,876
|
|
Net cashflow of the year
|
-32,769
|
20,836
|
14,577
|
18,886
|
-16,475
|
|
Cash and cash equivalents at the beginning of year
|
76,545
|
43,777
|
64,613
|
40,897
|
59,782
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
43,777
|
64,613
|
79,190
|
59,782
|
43,308
|