I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
31,472
|
23,132
|
215,186
|
2. Payment to suppliers
|
-15,991
|
-78,984
|
-230,080
|
3. Payroll
|
-6,297
|
-3,791
|
-10,334
|
4. Interest expense
|
0
|
-167
|
-229
|
5. Business income tax paid
|
-21
|
-429
|
-136
|
6. VAT Paid
|
0
|
|
|
7. Other receipts from operating activities
|
1,561
|
65,178
|
15,784
|
8. Other payments from oprerating activities
|
-10,544
|
-2,914
|
-970
|
Net cashflow from operating activities
|
180
|
2,025
|
-10,778
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-9,000
|
-4,010
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
510
|
|
5. Investment in other entities
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
6,000
|
|
7. Dividends and interest received
|
1,141
|
0
|
688
|
Net cashflow from investing activities
|
1,141
|
-2,490
|
-3,322
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
3. Proceeds from borrowings
|
0
|
|
14,990
|
4. Repayments of borrowing
|
0
|
-1,011
|
-220
|
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
|
0
|
-1,011
|
14,770
|
Net cashflow of the year
|
1,321
|
-1,475
|
670
|
Cash and cash equivalents at the beginning of year
|
21,866
|
1,945
|
377
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
23,186
|
459
|
1,047
|