|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
28,077
|
16,407
|
14,490
|
9,322
|
5,378
|
|
2. Payment to suppliers
|
-23,486
|
-9,283
|
-6,231
|
-1,261
|
-939
|
|
3. Payroll
|
-1,634
|
-1,545
|
-1,868
|
-2,079
|
-1,809
|
|
4. Interest expense
|
|
|
-2,089
|
-12,084
|
-561
|
|
5. Business income tax paid
|
|
|
|
|
-718
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
264
|
198
|
197,417
|
11,905
|
165
|
|
8. Other payments from oprerating activities
|
-2,363
|
-2,651
|
-39,504
|
-8,484
|
-2,076
|
|
Net cashflow from operating activities
|
857
|
3,127
|
162,215
|
-2,682
|
-561
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
8,300
|
|
7. Dividends and interest received
|
814
|
1,010
|
1,012
|
816
|
821
|
|
Net cashflow from investing activities
|
814
|
1,010
|
1,012
|
816
|
9,121
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
3,500
|
23,500
|
6,500
|
9,450
|
500
|
|
4. Repayments of borrowing
|
-4,059
|
-30,281
|
-170,313
|
-8,051
|
-8,650
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-50
|
-70
|
-70
|
|
-100
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-609
|
-6,851
|
-163,883
|
1,400
|
-8,250
|
|
Net cashflow of the year
|
1,061
|
-2,714
|
-655
|
-466
|
311
|
|
Cash and cash equivalents at the beginning of year
|
3,039
|
4,102
|
1,391
|
734
|
268
|
|
Effect of foreign exchange differences
|
2
|
4
|
-2
|
1
|
0
|
|
Cash and cash equivalents at the end of year
|
4,102
|
1,391
|
734
|
268
|
579
|