|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
37,411
|
41,956
|
35,941
|
31,339
|
4,108
|
|
2. Payment to suppliers
|
-28,330
|
-41,996
|
-43,444
|
-32,464
|
-21,573
|
|
3. Payroll
|
-1,672
|
-1,197
|
-252
|
-417
|
-443
|
|
4. Interest expense
|
-1,340
|
-1,293
|
-1,444
|
-1,737
|
-1,768
|
|
5. Business income tax paid
|
|
-569
|
|
|
-868
|
|
6. VAT Paid
|
|
0
|
|
|
0
|
|
7. Other receipts from operating activities
|
218
|
1,184
|
8,760
|
2,260
|
12,314
|
|
8. Other payments from oprerating activities
|
-2,898
|
-3,649
|
-32,141
|
-2,239
|
-2,026
|
|
Net cashflow from operating activities
|
3,388
|
-5,564
|
-32,581
|
-3,258
|
-10,257
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
236
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
0
|
|
5. Investment in other entities
|
|
0
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
0
|
|
7. Dividends and interest received
|
41
|
49
|
61
|
60
|
93
|
|
Net cashflow from investing activities
|
41
|
49
|
61
|
60
|
330
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
0
|
|
3. Proceeds from borrowings
|
17,146
|
32,823
|
22,650
|
22,893
|
32,505
|
|
4. Repayments of borrowing
|
-17,645
|
-28,376
|
-15,147
|
-22,214
|
-29,041
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
0
|
|
6. Repayments of financial leases
|
|
0
|
|
|
0
|
|
7. Dividends paid
|
|
0
|
|
|
0
|
|
8. Purchase of funds
|
|
0
|
|
|
0
|
|
Net cashflow from financing activities
|
-499
|
4,447
|
7,502
|
680
|
3,463
|
|
Net cashflow of the year
|
2,930
|
-1,068
|
-25,018
|
-2,518
|
-6,464
|
|
Cash and cash equivalents at the beginning of year
|
5,788
|
8,718
|
35,751
|
10,733
|
8,215
|
|
Effect of foreign exchange differences
|
|
0
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
8,718
|
7,650
|
10,733
|
8,215
|
1,751
|