I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
85,701
|
78,301
|
111,179
|
76,656
|
15,479
|
2. Payment to suppliers
|
-58,552
|
-50,882
|
-112,018
|
-61,433
|
-15,477
|
3. Payroll
|
-4,324
|
-1,994
|
-2,500
|
-2,683
|
-2,657
|
4. Interest expense
|
-10,180
|
-7,095
|
-4,689
|
0
|
-390
|
5. Business income tax paid
|
-767
|
-174
|
|
-1,437
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
11,172
|
8,099
|
19,393
|
0
|
10,551
|
8. Other payments from oprerating activities
|
-194,764
|
-15,782
|
-8,136
|
-11,580
|
-4,194
|
Net cashflow from operating activities
|
-171,715
|
10,473
|
3,227
|
-476
|
3,312
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-20,725
|
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
222,241
|
74
|
|
|
|
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
|
3
|
4
|
2
|
1
|
1
|
Net cashflow from investing activities
|
201,519
|
78
|
2
|
1
|
1
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
15,087
|
315
|
|
|
2,626
|
4. Repayments of borrowing
|
-43,913
|
-13,115
|
-3,259
|
-630
|
-5,737
|
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
|
-28,826
|
-12,800
|
-3,259
|
-630
|
-3,111
|
Net cashflow of the year
|
977
|
-2,249
|
-30
|
-1,106
|
201
|
Cash and cash equivalents at the beginning of year
|
2,706
|
3,683
|
1,434
|
1,403
|
294
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
3,683
|
1,434
|
1,405
|
297
|
496
|