I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
18,432
|
20,104
|
7,408
|
19,211
|
4,698
|
2. Payment to suppliers
|
-9,232
|
-26,707
|
-11,233
|
-5,373
|
-2,355
|
3. Payroll
|
-1,031
|
-1,029
|
-672
|
-689
|
-707
|
4. Interest expense
|
-193
|
-250
|
-214
|
-227
|
-182
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,117
|
367
|
1,972
|
914
|
49
|
8. Other payments from oprerating activities
|
-10,967
|
-851
|
-1,105
|
-1,314
|
-368
|
Net cashflow from operating activities
|
-1,874
|
-8,367
|
-3,844
|
12,523
|
1,134
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-11,666
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
|
13,742
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
-9,668
|
9,668
|
-14,525
|
-23,816
|
-1,000
|
4. Proceeds from sales of debt instruments of other entities
|
8,013
|
-3,013
|
17,668
|
13,865
|
23,545
|
5. Investment in other entities
|
|
|
|
-67,076
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
65,376
|
|
7. Dividends and interest received
|
0
|
171
|
106
|
52
|
0
|
Net cashflow from investing activities
|
-1,655
|
8,902
|
3,250
|
-11,599
|
22,545
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
4,039
|
9,542
|
469
|
10,955
|
460
|
4. Repayments of borrowing
|
-387
|
-9,422
|
-365
|
-11,701
|
-369
|
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
|
3,652
|
120
|
104
|
-745
|
92
|
Net cashflow of the year
|
123
|
654
|
-490
|
178
|
23,771
|
Cash and cash equivalents at the beginning of year
|
169
|
292
|
946
|
455
|
631
|
Effect of foreign exchange differences
|
|
0
|
0
|
1
|
|
Cash and cash equivalents at the end of year
|
292
|
946
|
455
|
635
|
24,402
|