I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
24,380
|
33,736
|
19,254
|
17,399
|
29,317
|
2. Payment to suppliers
|
-23,170
|
-23,950
|
-13,562
|
-13,177
|
-17,759
|
3. Payroll
|
-2,730
|
-1,865
|
-2,292
|
-3,545
|
-2,821
|
4. Interest expense
|
-112
|
-5
|
-1
|
0
|
-15
|
5. Business income tax paid
|
0
|
-12
|
-313
|
-136
|
-114
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
8,107
|
2,511
|
6,187
|
14
|
6,362
|
8. Other payments from oprerating activities
|
-9,435
|
-11,028
|
-8,958
|
-15,471
|
-1,787
|
Net cashflow from operating activities
|
-2,960
|
-615
|
315
|
-14,916
|
13,184
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
-17,365
|
-43,799
|
2. Proceeds from disposals of fixed assets
|
36
|
|
|
51
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
-20,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
20,500
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1
|
1
|
4
|
801
|
4
|
Net cashflow from investing activities
|
37
|
1
|
4
|
-16,513
|
-43,796
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
5,000
|
|
30,000
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
2,752
|
1,731
|
|
125
|
32,475
|
4. Repayments of borrowing
|
-2,752
|
-1,109
|
-622
|
-125
|
-959
|
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
|
5,000
|
622
|
29,378
|
|
31,515
|
Net cashflow of the year
|
2,077
|
8
|
29,698
|
-31,429
|
903
|
Cash and cash equivalents at the beginning of year
|
698
|
2,778
|
2,786
|
32,483
|
1,054
|
Effect of foreign exchange differences
|
3
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,778
|
2,786
|
32,483
|
1,054
|
1,958
|