I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
34,675
|
50,270
|
2. Payment to suppliers
|
-27,392
|
-67,918
|
3. Payroll
|
-9,614
|
-8,199
|
4. Interest expense
|
-220
|
-124
|
5. Business income tax paid
|
-196
|
-46
|
6. VAT Paid
|
0
|
0
|
7. Other receipts from operating activities
|
28,225
|
54,391
|
8. Other payments from oprerating activities
|
-50,175
|
-24,888
|
Net cashflow from operating activities
|
-24,697
|
3,486
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-8,697
|
-584
|
2. Proceeds from disposals of fixed assets
|
1,313
|
2,757
|
3. Purchases of debt instruments of other entities
|
-8,600
|
-5,000
|
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
|
52
|
7. Dividends and interest received
|
164
|
9,218
|
Net cashflow from investing activities
|
-15,820
|
6,443
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
8,100
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
3. Proceeds from borrowings
|
21,000
|
0
|
4. Repayments of borrowing
|
-1,000
|
-1,700
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
Net cashflow from financing activities
|
28,100
|
-1,700
|
Net cashflow of the year
|
-12,417
|
8,229
|
Cash and cash equivalents at the beginning of year
|
26,704
|
14,287
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
14,287
|
22,516
|