|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
93,388
|
10,206
|
94,658
|
168,477
|
53,213
|
|
2. Payment to suppliers
|
-74,358
|
-10,226
|
-22,027
|
-223,207
|
-47,998
|
|
3. Payroll
|
-5,312
|
-3,288
|
-3,043
|
-1,698
|
-1,902
|
|
4. Interest expense
|
-2
|
|
-31
|
0
|
|
|
5. Business income tax paid
|
-1,446
|
-1,087
|
-13
|
-804
|
-740
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
600
|
353
|
2,434
|
5,393
|
320
|
|
8. Other payments from oprerating activities
|
-5,417
|
-4,040
|
-1,889
|
-9,601
|
-2,557
|
|
Net cashflow from operating activities
|
7,454
|
-8,081
|
70,088
|
-61,439
|
336
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-15
|
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
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
|
174
|
2
|
543
|
94
|
|
Net cashflow from investing activities
|
3
|
159
|
2
|
543
|
94
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
|
|
6,153
|
0
|
|
|
4. Repayments of borrowing
|
-3,000
|
|
-6,153
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
|
-4,753
|
93
|
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
-3,000
|
|
-4,753
|
93
|
|
|
Net cashflow of the year
|
4,458
|
-7,922
|
65,337
|
-60,803
|
430
|
|
Cash and cash equivalents at the beginning of year
|
6,294
|
10,748
|
2,826
|
68,162
|
7,360
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
10,751
|
2,826
|
68,162
|
7,360
|
7,790
|