I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
40,295
|
12,779
|
10,744
|
4,309
|
35,299
|
2. Payment to suppliers
|
-6,377
|
-4,398
|
-18,769
|
-4,453
|
-8,179
|
3. Payroll
|
-2,531
|
-1,726
|
-1,639
|
-2,028
|
-4,531
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-289
|
|
-1,518
|
|
-5,947
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
21
|
23
|
0
|
32
|
252
|
8. Other payments from oprerating activities
|
-2,198
|
-1,284
|
-557
|
-3,767
|
-2,267
|
Net cashflow from operating activities
|
28,921
|
5,394
|
-11,739
|
-5,907
|
14,628
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-645
|
-4
|
|
-500
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-41,150
|
-152,365
|
-54,100
|
-11,365
|
-28,500
|
4. Proceeds from sales of debt instruments of other entities
|
|
135,605
|
41,150
|
16,365
|
16,930
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2,165
|
11,739
|
1,282
|
474
|
412
|
Net cashflow from investing activities
|
-38,985
|
-5,666
|
-11,673
|
5,474
|
-11,658
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
-6,394
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
|
-6,394
|
|
Net cashflow of the year
|
-10,063
|
-272
|
-23,412
|
-6,827
|
2,970
|
Cash and cash equivalents at the beginning of year
|
42,476
|
32,413
|
32,141
|
8,729
|
1,902
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
32,413
|
32,141
|
8,729
|
1,902
|
4,872
|