|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
61,951
|
60,432
|
80,307
|
32,648
|
46,971
|
|
2. Payment to suppliers
|
-70,724
|
-49,462
|
-51,676
|
-33,561
|
-43,141
|
|
3. Payroll
|
-4,506
|
-3,968
|
-3,089
|
-3,852
|
-4,156
|
|
4. Interest expense
|
-885
|
-1,002
|
-765
|
-725
|
-975
|
|
5. Business income tax paid
|
|
0
|
|
|
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
276
|
64
|
607
|
32
|
162
|
|
8. Other payments from oprerating activities
|
-733
|
-1,175
|
-2,781
|
-3,269
|
-2,131
|
|
Net cashflow from operating activities
|
-14,621
|
4,889
|
22,604
|
-8,726
|
-3,269
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-314
|
47
|
|
-48
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
69
|
|
|
|
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
|
2
|
2
|
2
|
1
|
1
|
|
Net cashflow from investing activities
|
2
|
-312
|
118
|
1
|
-47
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
67,909
|
46,882
|
51,426
|
36,450
|
45,264
|
|
4. Repayments of borrowing
|
-53,556
|
-53,140
|
-75,750
|
-28,523
|
-35,409
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
|
7. Dividends paid
|
|
0
|
|
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
14,353
|
-6,257
|
-24,325
|
7,926
|
9,855
|
|
Net cashflow of the year
|
-266
|
-1,681
|
-1,603
|
-799
|
6,539
|
|
Cash and cash equivalents at the beginning of year
|
7,395
|
7,129
|
5,448
|
3,846
|
3,047
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
7,129
|
5,448
|
3,846
|
3,047
|
9,586
|