I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
257,588
|
65,769
|
92,792
|
26,583
|
15,483
|
2. Payment to suppliers
|
-231,288
|
-55,019
|
-46,473
|
1,674
|
0
|
3. Payroll
|
-388
|
-354
|
-259
|
-40
|
-122
|
4. Interest expense
|
-3,647
|
-21
|
0
|
0
|
0
|
5. Business income tax paid
|
|
|
|
|
0
|
6. VAT Paid
|
|
|
|
|
0
|
7. Other receipts from operating activities
|
3,122
|
4,227
|
4,422
|
-4,644
|
0
|
8. Other payments from oprerating activities
|
-11,193
|
-64
|
-123
|
-10,497
|
0
|
Net cashflow from operating activities
|
14,194
|
14,539
|
50,360
|
13,075
|
15,360
|
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
|
-75,714
|
-31,450
|
-63,800
|
-20,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
86,914
|
5,200
|
26,550
|
0
|
0
|
5. Investment in other entities
|
|
|
|
|
0
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
7. Dividends and interest received
|
|
|
|
1,224
|
0
|
Net cashflow from investing activities
|
11,200
|
-26,250
|
-37,250
|
-18,776
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
3. Proceeds from borrowings
|
161,876
|
10,692
|
-8,155
|
20,899
|
0
|
4. Repayments of borrowing
|
-188,730
|
-8
|
-4,774
|
-10,347
|
-10
|
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
|
-26,854
|
10,685
|
-12,928
|
10,552
|
-10
|
Net cashflow of the year
|
-1,461
|
-1,027
|
181
|
4,852
|
15,350
|
Cash and cash equivalents at the beginning of year
|
2,391
|
1,380
|
354
|
535
|
2,391
|
Effect of foreign exchange differences
|
|
|
|
|
0
|
Cash and cash equivalents at the end of year
|
930
|
354
|
535
|
5,387
|
17,741
|