I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
111,335
|
25,272
|
287,575
|
406,282
|
256,101
|
2. Payment to suppliers
|
-4,511
|
-2,185
|
-284,596
|
-349,113
|
-222,383
|
3. Payroll
|
-3,585
|
-3,336
|
-6,125
|
-7,705
|
-7,680
|
4. Interest expense
|
-292
|
0
|
|
|
0
|
5. Business income tax paid
|
-2
|
0
|
|
|
0
|
6. VAT Paid
|
0
|
0
|
|
|
0
|
7. Other receipts from operating activities
|
23,554
|
3,937
|
-58,157
|
2,585
|
2,455
|
8. Other payments from oprerating activities
|
-45,644
|
-6,341
|
16,239
|
-38,321
|
-29,635
|
Net cashflow from operating activities
|
80,855
|
17,346
|
-45,064
|
13,728
|
-1,142
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-8,791
|
-15,561
|
|
-15,553
|
0
|
2. Proceeds from disposals of fixed assets
|
13,190
|
0
|
-451
|
|
36
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-40,000
|
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
60,000
|
|
0
|
5. Investment in other entities
|
0
|
0
|
|
|
0
|
6. Proceeds from disinvestment in other entities
|
33,846
|
0
|
|
|
0
|
7. Dividends and interest received
|
4
|
192
|
281
|
1
|
1
|
Net cashflow from investing activities
|
38,248
|
-15,370
|
19,830
|
-15,552
|
36
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
20,000
|
|
0
|
4. Repayments of borrowing
|
-94,786
|
0
|
-20,000
|
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
0
|
6. Repayments of financial leases
|
0
|
0
|
|
|
0
|
7. Dividends paid
|
0
|
0
|
|
|
0
|
8. Purchase of funds
|
0
|
0
|
|
|
0
|
Net cashflow from financing activities
|
-94,786
|
0
|
|
|
0
|
Net cashflow of the year
|
24,318
|
1,977
|
-25,235
|
-1,823
|
-1,105
|
Cash and cash equivalents at the beginning of year
|
3,066
|
27,383
|
29,360
|
4,125
|
2,302
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
0
|
Cash and cash equivalents at the end of year
|
27,383
|
29,360
|
4,125
|
2,302
|
1,197
|