I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
198,178
|
196,307
|
140,615
|
72,699
|
97,976
|
2. Payment to suppliers
|
-180,183
|
-177,783
|
-121,980
|
-92,003
|
-98,916
|
3. Payroll
|
-14,033
|
-13,130
|
-12,516
|
-1,031
|
-1,006
|
4. Interest expense
|
-4,305
|
-3,021
|
-2,635
|
-5,167
|
-1,852
|
5. Business income tax paid
|
0
|
0
|
|
|
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
7,088
|
9,079
|
9,317
|
18,410
|
28,683
|
8. Other payments from oprerating activities
|
-7,637
|
-10,144
|
-8,486
|
-3,353
|
-24,015
|
Net cashflow from operating activities
|
-891
|
1,308
|
4,315
|
-10,444
|
870
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-105
|
|
-554
|
-44
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
-3,200
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
700
|
0
|
|
|
|
5. Investment in other entities
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
404
|
521
|
398
|
3
|
0
|
Net cashflow from investing activities
|
-2,096
|
416
|
398
|
-552
|
-44
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
255,315
|
261,267
|
219,588
|
92,430
|
38,554
|
4. Repayments of borrowing
|
-253,841
|
-262,627
|
-225,086
|
-81,681
|
-39,412
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
-80
|
0
|
-81
|
|
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
1,394
|
-1,360
|
-5,579
|
10,749
|
-858
|
Net cashflow of the year
|
-1,593
|
363
|
-866
|
-247
|
-32
|
Cash and cash equivalents at the beginning of year
|
2,622
|
1,018
|
1,395
|
315
|
72
|
Effect of foreign exchange differences
|
-11
|
14
|
4
|
0
|
11
|
Cash and cash equivalents at the end of year
|
1,018
|
1,395
|
533
|
67
|
50
|