I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
149,798
|
145,893
|
-418,336
|
65,158
|
383
|
2. Payment to suppliers
|
-134,504
|
-140,791
|
422,570
|
-299
|
-784
|
3. Payroll
|
-440
|
-325
|
587
|
-187
|
-215
|
4. Interest expense
|
-249
|
-275
|
744
|
0
|
|
5. Business income tax paid
|
|
-114
|
114
|
|
-139
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
73,166
|
10,619
|
-21,511
|
15,507
|
851
|
8. Other payments from oprerating activities
|
-635
|
-10,811
|
12,427
|
-15,575
|
-80,080
|
Net cashflow from operating activities
|
87,136
|
4,197
|
-3,404
|
64,604
|
-79,984
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-18,640
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
5,040
|
|
14,145
|
|
5. Investment in other entities
|
-75,000
|
-5,000
|
|
-80,000
|
80,000
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
-93,640
|
40
|
|
-65,855
|
80,000
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
9,943
|
3,142
|
-14,246
|
|
|
4. Repayments of borrowing
|
-1,718
|
|
2,890
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
-4,216
|
-3,163
|
9,369
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
4,009
|
-21
|
-1,988
|
|
|
Net cashflow of the year
|
-2,495
|
4,216
|
-5,392
|
-1,250
|
16
|
Cash and cash equivalents at the beginning of year
|
8,252
|
5,757
|
9,973
|
1,476
|
226
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
5,757
|
9,973
|
1,476
|
226
|
242
|