I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
26,741
|
70,620
|
61,862
|
17,910
|
2,396
|
2. Payment to suppliers
|
-42,979
|
-65,422
|
-52,612
|
-2,341
|
-287
|
3. Payroll
|
-3,331
|
-3,710
|
-2,804
|
-1,467
|
-604
|
4. Interest expense
|
-294
|
-718
|
-1,869
|
-50
|
0
|
5. Business income tax paid
|
-100
|
-156
|
-356
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
374
|
2,863
|
14,485
|
4,768
|
51
|
8. Other payments from oprerating activities
|
-1,010
|
-4,110
|
-16,804
|
-3,249
|
-287
|
Net cashflow from operating activities
|
-20,600
|
-632
|
1,902
|
15,571
|
1,269
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-133
|
-2,183
|
-1,500
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
0
|
-3,600
|
-1,050
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
0
|
1,050
|
500
|
5. Investment in other entities
|
|
|
|
-7,500
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
7. Dividends and interest received
|
225
|
2
|
0
|
56
|
0
|
Net cashflow from investing activities
|
93
|
-2,181
|
-1,500
|
-9,994
|
-550
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
24,445
|
35,100
|
62,084
|
|
|
4. Repayments of borrowing
|
-8,801
|
-25,469
|
-66,913
|
-4,330
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-1,469
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
15,644
|
8,162
|
-4,830
|
-4,330
|
|
Net cashflow of the year
|
-4,863
|
5,350
|
-4,428
|
1,248
|
719
|
Cash and cash equivalents at the beginning of year
|
5,048
|
185
|
5,535
|
1,107
|
2,354
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
185
|
5,535
|
1,107
|
2,354
|
3,074
|