I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
900,178
|
303,912
|
462,248
|
2. Payment to suppliers
|
-845,511
|
-227,149
|
-527,616
|
3. Payroll
|
-55,389
|
-23,413
|
-31,265
|
4. Interest expense
|
-27,128
|
-12,261
|
-8,496
|
5. Business income tax paid
|
|
|
|
6. VAT Paid
|
|
|
0
|
7. Other receipts from operating activities
|
87,947
|
59,319
|
330,044
|
8. Other payments from oprerating activities
|
-61,136
|
-110,640
|
-172,632
|
Net cashflow from operating activities
|
-1,040
|
-10,230
|
52,282
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-7,082
|
-3,625
|
-2,078
|
2. Proceeds from disposals of fixed assets
|
97
|
1,123
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
2,000
|
53
|
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
922
|
|
|
7. Dividends and interest received
|
1
|
0
|
1
|
Net cashflow from investing activities
|
-4,063
|
-2,449
|
-2,077
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
34,618
|
26,408
|
9,800
|
4. Repayments of borrowing
|
-27,513
|
-16,290
|
-59,969
|
5. Purchases of fixed assets and investment properties
|
|
|
|
6. Repayments of financial leases
|
|
|
|
7. Dividends paid
|
-4
|
-10
|
-1
|
8. Purchase of funds
|
|
|
|
Net cashflow from financing activities
|
7,101
|
10,108
|
-50,170
|
Net cashflow of the year
|
1,999
|
-2,571
|
35
|
Cash and cash equivalents at the beginning of year
|
193
|
2,532
|
99
|
Effect of foreign exchange differences
|
340
|
138
|
-73
|
Cash and cash equivalents at the end of year
|
2,532
|
99
|
62
|