I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
202,646
|
220,553
|
2. Payment to suppliers
|
-180,151
|
-219,722
|
3. Payroll
|
-14,391
|
-7,686
|
4. Interest expense
|
-1,508
|
137
|
5. Business income tax paid
|
-373
|
-202
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
1,008
|
14,052
|
8. Other payments from oprerating activities
|
-10,073
|
-10,458
|
Net cashflow from operating activities
|
-2,842
|
-3,327
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
|
|
2. Proceeds from disposals of fixed assets
|
|
44
|
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
|
|
|
7. Dividends and interest received
|
11
|
|
Net cashflow from investing activities
|
11
|
44
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
40,471
|
25,142
|
4. Repayments of borrowing
|
-34,611
|
-27,828
|
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
|
5,861
|
-2,685
|
Net cashflow of the year
|
3,029
|
-5,969
|
Cash and cash equivalents at the beginning of year
|
38,448
|
41,478
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
41,478
|
35,509
|