I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
133,061
|
77,226
|
68,031
|
247,336
|
67,050
|
2. Payment to suppliers
|
-97,132
|
-62,064
|
-63,093
|
-215,602
|
-57,491
|
3. Payroll
|
-14,865
|
-9,320
|
-11,201
|
-32,608
|
-18,646
|
4. Interest expense
|
0
|
0
|
0
|
|
0
|
5. Business income tax paid
|
-760
|
-2,023
|
0
|
-2,623
|
-1,500
|
6. VAT Paid
|
0
|
0
|
0
|
|
0
|
7. Other receipts from operating activities
|
4,335
|
4,845
|
1,533
|
7,816
|
2,902
|
8. Other payments from oprerating activities
|
-4,822
|
-8,232
|
-6,655
|
-20,920
|
-7,636
|
Net cashflow from operating activities
|
19,817
|
431
|
-11,385
|
-16,602
|
-15,321
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-408
|
0
|
-1,242
|
-1,242
|
-226
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-2,000
|
-2,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
|
1,500
|
7. Dividends and interest received
|
399
|
387
|
566
|
1,176
|
366
|
Net cashflow from investing activities
|
-9
|
387
|
-2,677
|
-2,067
|
1,640
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
|
0
|
4. Repayments of borrowing
|
-146
|
0
|
0
|
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
|
0
|
7. Dividends paid
|
0
|
0
|
-4,284
|
-4,284
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
|
0
|
Net cashflow from financing activities
|
-146
|
0
|
-4,284
|
-4,284
|
0
|
Net cashflow of the year
|
19,663
|
819
|
-18,346
|
-22,952
|
-13,680
|
Cash and cash equivalents at the beginning of year
|
22,713
|
36,576
|
37,394
|
36,576
|
37,186
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
0
|
Cash and cash equivalents at the end of year
|
42,376
|
37,394
|
19,049
|
13,623
|
23,505
|