I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
40,559
|
9,110
|
37,516
|
2. Payment to suppliers
|
-27,669
|
-1,487
|
-9,381
|
3. Payroll
|
-20,137
|
-15,407
|
-18,672
|
4. Interest expense
|
-717
|
-810
|
-780
|
5. Business income tax paid
|
|
|
-1,140
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
499
|
424
|
799
|
8. Other payments from oprerating activities
|
-3,836
|
|
-1,180
|
Net cashflow from operating activities
|
-11,301
|
-8,170
|
7,162
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
|
-500
|
-79
|
2. Proceeds from disposals of fixed assets
|
592
|
|
0
|
3. Purchases of debt instruments of other entities
|
-49,500
|
|
-13,770
|
4. Proceeds from sales of debt instruments of other entities
|
|
49,500
|
3,770
|
5. Investment in other entities
|
|
|
-60,000
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
|
470
|
-470
|
Net cashflow from investing activities
|
-48,908
|
49,470
|
-70,549
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
29,047
|
25,381
|
21,110
|
4. Repayments of borrowing
|
-30,877
|
-26,183
|
-20,237
|
5. Purchases of fixed assets and investment properties
|
|
|
|
6. Repayments of financial leases
|
|
-119
|
-119
|
7. Dividends paid
|
-119
|
|
|
8. Purchase of funds
|
|
|
|
Net cashflow from financing activities
|
-1,949
|
-921
|
754
|
Net cashflow of the year
|
-62,159
|
40,379
|
-62,632
|
Cash and cash equivalents at the beginning of year
|
86,937
|
24,779
|
65,157
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
24,778
|
65,157
|
2,525
|