|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
3,884
|
11,356
|
88,737
|
45,279
|
-124,137
|
|
2. Payment to suppliers
|
-213
|
-14,105
|
-40,535
|
-197,985
|
-108,045
|
|
3. Payroll
|
-5,237
|
-5,580
|
-12,080
|
-6,018
|
-5,993
|
|
4. Interest expense
|
|
|
|
|
0
|
|
5. Business income tax paid
|
-59
|
|
-12,727
|
|
-5,480
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
-79,034
|
44,482
|
14,720
|
33,344
|
152,477
|
|
8. Other payments from oprerating activities
|
-9,578
|
-61,474
|
-296,836
|
-60,774
|
-107,825
|
|
Net cashflow from operating activities
|
-90,236
|
-25,323
|
-258,722
|
-186,154
|
-199,004
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-38
|
|
|
-205
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
2,350
|
|
|
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
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
6,690
|
5,600
|
3,630
|
4,204
|
5,415
|
|
Net cashflow from investing activities
|
6,652
|
7,950
|
3,630
|
3,999
|
5,415
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
|
14,367
|
48,927
|
102,142
|
50,374
|
|
4. Repayments of borrowing
|
|
|
|
|
0
|
|
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
|
|
14,367
|
48,927
|
102,142
|
50,374
|
|
Net cashflow of the year
|
-83,585
|
-3,006
|
-206,165
|
-80,013
|
-143,215
|
|
Cash and cash equivalents at the beginning of year
|
598,256
|
514,671
|
511,665
|
305,500
|
225,487
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
514,671
|
511,665
|
305,500
|
225,487
|
82,982
|