I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
|
|
2,172
|
6,369
|
20,721
|
2. Payment to suppliers
|
-613,788
|
-202,532
|
789,107
|
-445,600
|
-190,772
|
3. Payroll
|
-686
|
-3,003
|
-5,346
|
-16,586
|
-6,507
|
4. Interest expense
|
|
|
|
-52,297
|
-1,987
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,703
|
60,155
|
104,049
|
521,526
|
232,666
|
8. Other payments from oprerating activities
|
-78,036
|
80,475
|
-295,237
|
-9,762
|
-8,215
|
Net cashflow from operating activities
|
-690,807
|
-64,905
|
594,745
|
3,650
|
45,906
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-29,213
|
43,466
|
|
-67,370
|
58,342
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
18,500
|
-155,160
|
-239,159
|
-370,205
|
-705,795
|
4. Proceeds from sales of debt instruments of other entities
|
4,000
|
17,860
|
243,940
|
414,205
|
218,614
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
-6,713
|
-93,834
|
4,781
|
-23,370
|
-428,839
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
384,000
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
678,086
|
-113,614
|
-501,495
|
413,748
|
212,227
|
4. Repayments of borrowing
|
-762
|
-1,692
|
14,095
|
-130,863
|
91,733
|
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
|
677,324
|
268,694
|
-487,400
|
282,885
|
303,960
|
Net cashflow of the year
|
-20,197
|
109,955
|
112,125
|
263,165
|
-78,972
|
Cash and cash equivalents at the beginning of year
|
74,716
|
54,519
|
164,474
|
276,599
|
539,764
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
54,519
|
164,474
|
276,599
|
539,764
|
460,792
|