|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
36,817
|
96,540
|
189,079
|
124,728
|
82,587
|
|
2. Payment to suppliers
|
15,873
|
-106,588
|
-90,147
|
-124,509
|
-96,462
|
|
3. Payroll
|
-779
|
-775
|
-634
|
-814
|
-719
|
|
4. Interest expense
|
-814
|
-1,250
|
-1,975
|
-1,981
|
-2,518
|
|
5. Business income tax paid
|
105
|
-107
|
-1
|
-474
|
-327
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
240
|
114
|
656
|
35
|
654
|
|
8. Other payments from oprerating activities
|
-64,791
|
64,028
|
-1,365
|
-5,845
|
-148
|
|
Net cashflow from operating activities
|
-13,349
|
51,962
|
95,613
|
-8,861
|
-16,932
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,446
|
4,636
|
-4,509
|
-5
|
-548
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-6,500
|
-7,000
|
13,200
|
-8,000
|
-16,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
6,500
|
7,600
|
-77,000
|
6,800
|
16,000
|
|
5. Investment in other entities
|
|
-72,000
|
-30,000
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
29
|
-29
|
|
|
|
7. Dividends and interest received
|
61
|
594
|
-436
|
44
|
49
|
|
Net cashflow from investing activities
|
-2,385
|
-66,141
|
-98,773
|
-1,162
|
-999
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
400
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
6,975
|
107,116
|
26,890
|
100,201
|
59,095
|
|
4. Repayments of borrowing
|
-5,000
|
-76,119
|
-17,890
|
-100,201
|
-57,590
|
|
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
|
1,975
|
30,997
|
9,400
|
|
1,505
|
|
Net cashflow of the year
|
-13,759
|
16,818
|
6,240
|
-10,023
|
-16,426
|
|
Cash and cash equivalents at the beginning of year
|
28,150
|
14,391
|
31,208
|
37,448
|
27,425
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
14,391
|
31,208
|
37,448
|
27,425
|
10,999
|