|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
168,477
|
53,213
|
8,746
|
111,730
|
302,280
|
|
2. Payment to suppliers
|
-223,207
|
-47,998
|
-6,896
|
-109,197
|
-290,118
|
|
3. Payroll
|
-1,698
|
-1,902
|
-3,516
|
-2,654
|
-4,293
|
|
4. Interest expense
|
0
|
|
|
|
0
|
|
5. Business income tax paid
|
-804
|
-740
|
|
|
0
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
5,393
|
320
|
199
|
15
|
-290
|
|
8. Other payments from oprerating activities
|
-9,601
|
-2,557
|
-1,980
|
-1,368
|
-4,570
|
|
Net cashflow from operating activities
|
-61,439
|
336
|
-1,467
|
-3,455
|
3,010
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
-81
|
-33
|
101
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
0
|
|
5. Investment in other entities
|
0
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
543
|
94
|
130
|
1
|
2
|
|
Net cashflow from investing activities
|
543
|
94
|
49
|
-32
|
103
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
0
|
|
|
3,000
|
0
|
|
4. Repayments of borrowing
|
0
|
|
|
|
-3,000
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
93
|
|
|
-2,158
|
44
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
93
|
|
|
842
|
-2,956
|
|
Net cashflow of the year
|
-60,803
|
430
|
-1,418
|
-2,645
|
157
|
|
Cash and cash equivalents at the beginning of year
|
68,162
|
7,360
|
7,790
|
4,389
|
3,727
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
7,360
|
7,790
|
4,389
|
3,727
|
3,884
|