I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
65,621
|
102,367
|
181,257
|
24,024
|
97
|
2. Payment to suppliers
|
-55,703
|
-108,237
|
-168,505
|
-48,870
|
-715
|
3. Payroll
|
-5,049
|
-3,317
|
-11,358
|
-1,731
|
-1,891
|
4. Interest expense
|
-1,678
|
-1,638
|
-3,347
|
-450
|
-163
|
5. Business income tax paid
|
0
|
0
|
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
|
0
|
0
|
7. Other receipts from operating activities
|
4,119
|
-3,083
|
4,919
|
-1,917
|
124
|
8. Other payments from oprerating activities
|
-7,475
|
5,342
|
-5,974
|
3,781
|
-274
|
Net cashflow from operating activities
|
-164
|
-8,566
|
-3,008
|
-25,163
|
-2,823
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
|
-8
|
0
|
2. Proceeds from disposals of fixed assets
|
2,500
|
0
|
2,632
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
15,882
|
0
|
5. Investment in other entities
|
0
|
0
|
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
0
|
0
|
7. Dividends and interest received
|
0
|
193
|
194
|
4
|
0
|
Net cashflow from investing activities
|
2,500
|
193
|
2,826
|
15,879
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
0
|
0
|
3. Proceeds from borrowings
|
108
|
7,928
|
340
|
26,033
|
2,867
|
4. Repayments of borrowing
|
-71
|
-2,098
|
-274
|
-16,801
|
-48
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
-143
|
-143
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
|
0
|
0
|
Net cashflow from financing activities
|
37
|
5,687
|
-77
|
9,232
|
2,819
|
Net cashflow of the year
|
2,373
|
-2,686
|
-259
|
-53
|
-3
|
Cash and cash equivalents at the beginning of year
|
768
|
3,140
|
768
|
508
|
456
|
Effect of foreign exchange differences
|
0
|
0
|
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,140
|
454
|
508
|
456
|
452
|