I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
65,454
|
78,423
|
2. Payment to suppliers
|
-40,603
|
-62,113
|
3. Payroll
|
-20,311
|
-19,033
|
4. Interest expense
|
0
|
-9,790
|
5. Business income tax paid
|
-1,120
|
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
807
|
11,439
|
8. Other payments from oprerating activities
|
-17,515
|
-27,098
|
Net cashflow from operating activities
|
-13,288
|
-28,171
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-7,599
|
-1,248
|
2. Proceeds from disposals of fixed assets
|
0
|
283
|
3. Purchases of debt instruments of other entities
|
-57,602
|
-31,312
|
4. Proceeds from sales of debt instruments of other entities
|
62,200
|
49,542
|
5. Investment in other entities
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
7. Dividends and interest received
|
1,716
|
1,517
|
Net cashflow from investing activities
|
-1,286
|
18,782
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
3. Proceeds from borrowings
|
14,115
|
36,812
|
4. Repayments of borrowing
|
0
|
-20,248
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
0
|
|
7. Dividends paid
|
-2,672
|
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
11,443
|
16,564
|
Net cashflow of the year
|
-3,131
|
7,174
|
Cash and cash equivalents at the beginning of year
|
4,347
|
1,216
|
Effect of foreign exchange differences
|
0
|
|
Cash and cash equivalents at the end of year
|
1,216
|
8,390
|