I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
35,252
|
30,363
|
2. Payment to suppliers
|
-25,025
|
-41,918
|
3. Payroll
|
-3,427
|
-778
|
4. Interest expense
|
-1,197
|
-749
|
5. Business income tax paid
|
-265
|
-276
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
1,497
|
1,769
|
8. Other payments from oprerating activities
|
-2,921
|
-640
|
Net cashflow from operating activities
|
3,913
|
-12,229
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-1,145
|
|
2. Proceeds from disposals of fixed assets
|
400
|
546
|
3. Purchases of debt instruments of other entities
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
5. Investment in other entities
|
0
|
-524
|
6. Proceeds from disinvestment in other entities
|
0
|
16,325
|
7. Dividends and interest received
|
0
|
0
|
Net cashflow from investing activities
|
-745
|
16,347
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
3. Proceeds from borrowings
|
15,017
|
10,159
|
4. Repayments of borrowing
|
-15,963
|
-19,573
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
0
|
|
7. Dividends paid
|
0
|
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
-947
|
-9,414
|
Net cashflow of the year
|
2,221
|
-5,295
|
Cash and cash equivalents at the beginning of year
|
3,094
|
5,315
|
Effect of foreign exchange differences
|
0
|
|
Cash and cash equivalents at the end of year
|
5,315
|
20
|