I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
62,895
|
124,524
|
2. Payment to suppliers
|
-63,680
|
-109,836
|
3. Payroll
|
-5,461
|
-8,617
|
4. Interest expense
|
-257
|
-253
|
5. Business income tax paid
|
|
-2,573
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
553
|
13,045
|
8. Other payments from oprerating activities
|
-745
|
-5,219
|
Net cashflow from operating activities
|
-6,696
|
11,070
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-5,519
|
-9,377
|
2. Proceeds from disposals of fixed assets
|
|
391
|
3. Purchases of debt instruments of other entities
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
64
|
32
|
Net cashflow from investing activities
|
-5,455
|
-8,955
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
|
35,095
|
4. Repayments of borrowing
|
|
-29,547
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
|
5,547
|
Net cashflow of the year
|
-12,151
|
7,663
|
Cash and cash equivalents at the beginning of year
|
14,417
|
2,261
|
Effect of foreign exchange differences
|
-5
|
226
|
Cash and cash equivalents at the end of year
|
2,261
|
10,150
|