I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
8,244
|
3,743
|
28,342
|
32,641
|
19,825
|
2. Payment to suppliers
|
-494
|
-3,076
|
-77,337
|
-59,295
|
-26,171
|
3. Payroll
|
-6,781
|
-814
|
-1,552
|
-2,996
|
-3,341
|
4. Interest expense
|
-7,393
|
|
-2
|
0
|
-4
|
5. Business income tax paid
|
-73
|
|
|
-441
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
69,698
|
527
|
51,885
|
70,520
|
18,011
|
8. Other payments from oprerating activities
|
-34,658
|
-314
|
-11,254
|
-34,217
|
-9,073
|
Net cashflow from operating activities
|
28,543
|
67
|
-9,918
|
6,211
|
-753
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,104
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
200
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-2,000
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
2,000
|
|
67
|
|
195
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
7
|
|
|
|
|
Net cashflow from investing activities
|
-896
|
|
67
|
|
195
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
21,895
|
|
20,635
|
1,814
|
5,030
|
4. Repayments of borrowing
|
-47,342
|
-43
|
-10,621
|
-6,947
|
-3,650
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-25,447
|
-43
|
10,013
|
-5,133
|
1,380
|
Net cashflow of the year
|
2,200
|
24
|
162
|
1,078
|
822
|
Cash and cash equivalents at the beginning of year
|
21
|
47
|
218
|
373
|
84
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,221
|
71
|
373
|
84
|
907
|