I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
2,389
|
20,272
|
1,420
|
-3,378
|
2,058
|
2. Payment to suppliers
|
-856
|
-758
|
-502
|
-93,235
|
-625
|
3. Payroll
|
-495
|
-322
|
-290
|
-257
|
-510
|
4. Interest expense
|
-4,532
|
-49
|
-44
|
-38
|
-33
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
83,150
|
42,473
|
90
|
-32,326
|
108
|
8. Other payments from oprerating activities
|
-684
|
-587
|
-279
|
-1,904
|
-451
|
Net cashflow from operating activities
|
78,972
|
61,029
|
395
|
-131,138
|
547
|
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
|
|
-40,000
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
87,855
|
|
7. Dividends and interest received
|
7,702
|
-7,702
|
|
13,100
|
|
Net cashflow from investing activities
|
7,702
|
-47,702
|
|
100,955
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
-83,230
|
2,770
|
-230
|
-230
|
-230
|
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
|
-83,230
|
2,770
|
-230
|
-230
|
-230
|
Net cashflow of the year
|
3,444
|
16,097
|
165
|
-30,414
|
317
|
Cash and cash equivalents at the beginning of year
|
33,472
|
36,916
|
53,013
|
53,177
|
22,764
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
36,916
|
53,013
|
53,177
|
22,764
|
23,081
|