I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
219,364
|
236,237
|
2. Payment to suppliers
|
-114,392
|
-155,607
|
3. Payroll
|
-4,997
|
-5,342
|
4. Interest expense
|
-2,633
|
-4,767
|
5. Business income tax paid
|
-899
|
-838
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
35,432
|
31,999
|
8. Other payments from oprerating activities
|
-151,765
|
-96,498
|
Net cashflow from operating activities
|
-19,890
|
5,183
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-2,441
|
-3,664
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
0
|
0
|
Net cashflow from investing activities
|
-2,441
|
-3,664
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
5,263
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
109,625
|
82,882
|
4. Repayments of borrowing
|
-93,184
|
-83,567
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
-911
|
-2,745
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
20,793
|
-3,429
|
Net cashflow of the year
|
-1,537
|
-1,910
|
Cash and cash equivalents at the beginning of year
|
4,597
|
3,060
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,060
|
1,150
|