I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
14,958
|
29,921
|
21,573
|
2. Payment to suppliers
|
-35,719
|
-23,131
|
-17,802
|
3. Payroll
|
-27
|
-308
|
-192
|
4. Interest expense
|
-440
|
-475
|
-470
|
5. Business income tax paid
|
|
0
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
3,570
|
8,951
|
11,845
|
8. Other payments from oprerating activities
|
-20,326
|
-17,394
|
-7,106
|
Net cashflow from operating activities
|
-37,984
|
-2,436
|
7,847
|
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
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
|
|
|
Net cashflow from investing activities
|
|
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
34,974
|
15,685
|
3,315
|
4. Repayments of borrowing
|
|
-15,811
|
-11,188
|
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
|
34,974
|
-126
|
-7,872
|
Net cashflow of the year
|
-3,010
|
-2,562
|
-25
|
Cash and cash equivalents at the beginning of year
|
3,315
|
2,645
|
83
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
305
|
83
|
58
|