I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
26,444
|
29,878
|
11,971
|
9,704
|
3,855
|
2. Payment to suppliers
|
-13,431
|
0
|
-18,633
|
-15,369
|
-5,060
|
3. Payroll
|
-16,825
|
-3,528
|
-3,310
|
-3,189
|
-2,705
|
4. Interest expense
|
-1
|
-4,898
|
-70
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
57,157
|
25,547
|
11,373
|
45,802
|
36,910
|
8. Other payments from oprerating activities
|
-53,685
|
-31,523
|
-25,810
|
-44,336
|
-13,196
|
Net cashflow from operating activities
|
-341
|
15,477
|
-24,479
|
-7,388
|
19,804
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
-12,314
|
-34,108
|
2. Proceeds from disposals of fixed assets
|
|
|
|
557
|
|
3. Purchases of debt instruments of other entities
|
-11,619
|
-22,844
|
|
-3,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
11,122
|
28,719
|
200
|
500
|
3,000
|
5. Investment in other entities
|
|
0
|
-1,308
|
-23,644
|
|
6. Proceeds from disinvestment in other entities
|
|
1,600
|
|
32,919
|
|
7. Dividends and interest received
|
|
4,189
|
572
|
473
|
106
|
Net cashflow from investing activities
|
-496
|
11,663
|
-535
|
-4,509
|
-31,001
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
300
|
300
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
1,423
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
1,423
|
300
|
300
|
|
|
Net cashflow of the year
|
585
|
27,441
|
-24,714
|
-11,897
|
-11,197
|
Cash and cash equivalents at the beginning of year
|
17,343
|
23,540
|
50,980
|
26,093
|
14,196
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
17,929
|
50,980
|
26,266
|
14,196
|
2,999
|