I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
55,290
|
98,638
|
119,584
|
41,318
|
1,192
|
2. Payment to suppliers
|
-94,699
|
-69,997
|
-81,541
|
-32,909
|
-2,046
|
3. Payroll
|
-4,849
|
-1,765
|
-1,631
|
-1,017
|
-1,106
|
4. Interest expense
|
-61
|
-393
|
-541
|
-370
|
-121
|
5. Business income tax paid
|
0
|
-2,272
|
-3,187
|
-1,368
|
-311
|
6. VAT Paid
|
0
|
0
|
0
|
|
0
|
7. Other receipts from operating activities
|
29,229
|
47,711
|
39,619
|
53,127
|
4,833
|
8. Other payments from oprerating activities
|
-42,686
|
-8,637
|
-17,327
|
-9,005
|
-3,081
|
Net cashflow from operating activities
|
-57,777
|
63,285
|
54,977
|
49,776
|
-640
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,850
|
-25,839
|
-1,104
|
-54
|
0
|
2. Proceeds from disposals of fixed assets
|
79
|
774
|
150
|
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-3,000
|
-800
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
3,000
|
804
|
0
|
5. Investment in other entities
|
-101,000
|
-45,129
|
-90,000
|
-47,122
|
0
|
6. Proceeds from disinvestment in other entities
|
2,350
|
40,000
|
0
|
235
|
0
|
7. Dividends and interest received
|
0
|
137
|
491
|
|
0
|
Net cashflow from investing activities
|
-101,420
|
-30,057
|
-90,463
|
-46,937
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
160,000
|
0
|
0
|
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
|
0
|
3. Proceeds from borrowings
|
0
|
5,020
|
540
|
|
0
|
4. Repayments of borrowing
|
-293
|
-1,260
|
-1,457
|
-1,407
|
-1,092
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
|
-216
|
8. Purchase of funds
|
0
|
0
|
0
|
|
0
|
Net cashflow from financing activities
|
159,707
|
3,760
|
-917
|
-1,407
|
-1,308
|
Net cashflow of the year
|
510
|
36,988
|
-36,404
|
1,433
|
-1,948
|
Cash and cash equivalents at the beginning of year
|
193
|
703
|
37,690
|
1,287
|
2,717
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
0
|
Cash and cash equivalents at the end of year
|
703
|
37,690
|
1,287
|
2,719
|
769
|