I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
1,394
|
904
|
7,774
|
920
|
2,423
|
2. Payment to suppliers
|
-2,693
|
-1,668
|
-6,698
|
-24,919
|
-16,195
|
3. Payroll
|
-1,554
|
-1,460
|
-1,363
|
-1,788
|
-1,341
|
4. Interest expense
|
|
|
-659
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
70,955
|
4,758
|
83,923
|
78,943
|
38,893
|
8. Other payments from oprerating activities
|
-32,133
|
-45,842
|
-92,189
|
-35,559
|
-43,500
|
Net cashflow from operating activities
|
35,969
|
-43,308
|
-9,211
|
17,597
|
-19,720
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-45,900
|
|
|
|
-6,500
|
4. Proceeds from sales of debt instruments of other entities
|
|
45,900
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
8,072
|
727
|
10,040
|
266
|
5,137
|
Net cashflow from investing activities
|
-37,828
|
46,627
|
10,040
|
266
|
-1,363
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
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
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
|
|
|
Net cashflow of the year
|
-1,859
|
3,319
|
829
|
17,862
|
-21,084
|
Cash and cash equivalents at the beginning of year
|
3,810
|
1,950
|
5,269
|
6,097
|
23,960
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,950
|
5,269
|
6,097
|
23,960
|
2,876
|