I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
71,106
|
12,698
|
9,166
|
10,904
|
11,954
|
2. Payment to suppliers
|
-6,867
|
-6,642
|
-15,090
|
-5,184
|
-5,356
|
3. Payroll
|
-5,223
|
-5,929
|
-8,466
|
-7,485
|
-7,335
|
4. Interest expense
|
|
0
|
|
|
|
5. Business income tax paid
|
|
0
|
|
|
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
54,641
|
26,777
|
26,548
|
14,833
|
1,593
|
8. Other payments from oprerating activities
|
-81,643
|
-38,461
|
-23,681
|
-11,139
|
-6,485
|
Net cashflow from operating activities
|
32,014
|
-11,557
|
-11,523
|
1,929
|
-5,629
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-91
|
-851
|
-4,035
|
-2,238
|
-1,764
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
-256,263
|
-57,430
|
-29,960
|
-15,120
|
-14,815
|
4. Proceeds from sales of debt instruments of other entities
|
221,715
|
140,845
|
46,450
|
16,880
|
17,775
|
5. Investment in other entities
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
7. Dividends and interest received
|
1,804
|
1,596
|
234
|
179
|
139
|
Net cashflow from investing activities
|
-32,836
|
84,160
|
12,689
|
-299
|
1,335
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
|
|
|
4. Repayments of borrowing
|
|
-71,393
|
|
|
|
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
|
|
-71,393
|
|
|
|
Net cashflow of the year
|
-822
|
1,210
|
1,166
|
1,631
|
-4,294
|
Cash and cash equivalents at the beginning of year
|
1,428
|
606
|
1,711
|
2,877
|
4,508
|
Effect of foreign exchange differences
|
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
606
|
1,816
|
2,877
|
4,508
|
213
|