|
I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
15,433
|
1,597
|
|
2. Payment to suppliers
|
-13,824
|
-27,022
|
|
3. Payroll
|
-6,437
|
-5,925
|
|
4. Interest expense
|
-1,109
|
-29
|
|
5. Business income tax paid
|
|
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
204,636
|
183,627
|
|
8. Other payments from oprerating activities
|
-216,063
|
-188,192
|
|
Net cashflow from operating activities
|
-17,364
|
-35,944
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
|
-5,796
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
3. Purchases of debt instruments of other entities
|
-45,900
|
-12,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
45,900
|
12,500
|
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
18,839
|
14,350
|
|
Net cashflow from investing activities
|
18,839
|
8,554
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
|
74,463
|
|
4. Repayments of borrowing
|
|
-42,863
|
|
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
|
|
31,600
|
|
Net cashflow of the year
|
1,475
|
4,209
|
|
Cash and cash equivalents at the beginning of year
|
4,623
|
6,097
|
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
6,097
|
10,307
|