I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
390,899
|
453,861
|
2. Payment to suppliers
|
-379,527
|
-449,693
|
3. Payroll
|
-9,728
|
-8,163
|
4. Interest expense
|
0
|
|
5. Business income tax paid
|
-2
|
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
20,125
|
1,165
|
8. Other payments from oprerating activities
|
-6,073
|
-6,640
|
Net cashflow from operating activities
|
15,695
|
-9,469
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-168
|
-126
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
-32,946
|
-31,322
|
4. Proceeds from sales of debt instruments of other entities
|
26,002
|
23,290
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
1,640
|
1,716
|
Net cashflow from investing activities
|
-5,471
|
-6,442
|
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
|
-31
|
-10
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-31
|
-10
|
Net cashflow of the year
|
10,193
|
-15,921
|
Cash and cash equivalents at the beginning of year
|
16,829
|
27,022
|
Effect of foreign exchange differences
|
0
|
1
|
Cash and cash equivalents at the end of year
|
27,022
|
11,102
|