I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
104,219
|
83,405
|
84,550
|
62,565
|
66,525
|
2. Payment to suppliers
|
-111,241
|
-75,471
|
-94,086
|
-57,711
|
-68,128
|
3. Payroll
|
-1,701
|
-2,239
|
-1,146
|
-2,395
|
-1,576
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
236
|
23,220
|
234
|
2,310
|
366
|
8. Other payments from oprerating activities
|
-2,668
|
-3,382
|
-1,272
|
-10,974
|
-1,778
|
Net cashflow from operating activities
|
-11,155
|
25,533
|
-11,720
|
-6,204
|
-4,592
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-126
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
2
|
|
-2
|
|
3. Purchases of debt instruments of other entities
|
-9,376
|
-13,700
|
-4,500
|
14,200
|
-3,500
|
4. Proceeds from sales of debt instruments of other entities
|
1,590
|
6,646
|
4,300
|
5,416
|
|
5. Investment in other entities
|
|
|
|
-10,000
|
-6,450
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
311
|
1,153
|
252
|
978
|
291
|
Net cashflow from investing activities
|
-7,601
|
-5,899
|
52
|
10,592
|
-9,659
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
2,000
|
-2,000
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-7
|
|
-4
|
-83
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-7
|
2,000
|
-2,004
|
-83
|
|
Net cashflow of the year
|
-18,762
|
21,635
|
-13,673
|
4,305
|
-14,251
|
Cash and cash equivalents at the beginning of year
|
29,864
|
11,102
|
32,736
|
19,064
|
17,685
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
11,102
|
32,736
|
19,064
|
17,685
|
3,434
|