I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
236,732
|
431,514
|
2. Payment to suppliers
|
-161,838
|
-337,239
|
3. Payroll
|
-13,126
|
-13,241
|
4. Interest expense
|
-257
|
-1,584
|
5. Business income tax paid
|
-1,321
|
-944
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
25,079
|
52,931
|
8. Other payments from oprerating activities
|
-58,386
|
-87,715
|
Net cashflow from operating activities
|
26,882
|
43,723
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-13,890
|
-34,394
|
2. Proceeds from disposals of fixed assets
|
110
|
8
|
3. Purchases of debt instruments of other entities
|
-793
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
100
|
0
|
5. Investment in other entities
|
0
|
-1,000
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
0
|
195
|
Net cashflow from investing activities
|
-14,473
|
-35,191
|
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
|
13,800
|
54,017
|
4. Repayments of borrowing
|
-23,269
|
-62,139
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
-2,013
|
-2,063
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
-11,482
|
-10,185
|
Net cashflow of the year
|
927
|
-1,653
|
Cash and cash equivalents at the beginning of year
|
2,737
|
3,665
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,665
|
2,012
|