I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
48,306
|
140,468
|
10,366
|
|
|
2. Payment to suppliers
|
-38,455
|
-137,772
|
-18,497
|
|
|
3. Payroll
|
-3,245
|
-604
|
-198
|
|
|
4. Interest expense
|
-1,837
|
-232
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
14,568
|
30,528
|
11,634
|
|
|
8. Other payments from oprerating activities
|
-4,130
|
-36,338
|
-4,243
|
|
|
Net cashflow from operating activities
|
15,207
|
-3,950
|
-938
|
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-12,600
|
6,000
|
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
-420
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
488
|
90
|
0
|
|
|
Net cashflow from investing activities
|
-12,112
|
5,670
|
0
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
5,500
|
0
|
|
|
|
4. Repayments of borrowing
|
-8,852
|
-1
|
-1,200
|
|
|
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
|
-3,352
|
-1
|
-1,200
|
|
|
Net cashflow of the year
|
-257
|
1,719
|
-2,138
|
|
|
Cash and cash equivalents at the beginning of year
|
725
|
468
|
2,187
|
53
|
53
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
468
|
2,187
|
49
|
53
|
53
|