|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
33,055
|
42,929
|
14,851
|
83,446
|
29,859
|
|
2. Payment to suppliers
|
-50,425
|
-278
|
-7,086
|
-52,601
|
-19,068
|
|
3. Payroll
|
2,550
|
-804
|
-412
|
-412
|
|
|
4. Interest expense
|
1,972
|
-1,164
|
-839
|
-2,626
|
-584
|
|
5. Business income tax paid
|
30
|
-30
|
-243
|
-273
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
-922
|
366
|
3,153
|
4,376
|
5,248
|
|
8. Other payments from oprerating activities
|
2,286
|
-1,471
|
-6,981
|
-10,080
|
-8,539
|
|
Net cashflow from operating activities
|
-11,453
|
39,547
|
2,442
|
21,829
|
6,915
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
-6
|
|
|
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
|
|
|
5,190
|
5,190
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
-98
|
29
|
-5
|
0
|
|
|
Net cashflow from investing activities
|
-98
|
29
|
5,185
|
5,184
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
-34,846
|
|
10,500
|
53,938
|
4,520
|
|
4. Repayments of borrowing
|
46,543
|
-39,335
|
-16,872
|
-79,509
|
-14,791
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
-449
|
-989
|
-165
|
|
7. Dividends paid
|
|
|
|
0
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
11,696
|
-39,335
|
-6,821
|
-26,560
|
-10,437
|
|
Net cashflow of the year
|
146
|
241
|
806
|
453
|
-3,521
|
|
Cash and cash equivalents at the beginning of year
|
8,474
|
8,490
|
8,731
|
3,320
|
3,773
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
8,490
|
8,731
|
4,368
|
3,773
|
5,422
|
