I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
|
3,870
|
15,023
|
1,538
|
6,919
|
2. Payment to suppliers
|
-607
|
-6,423
|
-397
|
-262
|
-525
|
3. Payroll
|
-490
|
-779
|
-495
|
-771
|
-407
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-1,973
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
9,961
|
7,813
|
778,758
|
533
|
3,513
|
8. Other payments from oprerating activities
|
-3,769,807
|
-5,440
|
-925,466
|
-72,575
|
-6,874
|
Net cashflow from operating activities
|
-3,762,917
|
-960
|
-132,577
|
-71,536
|
2,626
|
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
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
3,527,671
|
|
100,000
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
263,763
|
0
|
44,629
|
58,733
|
0
|
Net cashflow from investing activities
|
3,791,434
|
0
|
144,629
|
58,733
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
3,150
|
2,600
|
600
|
|
350
|
4. Repayments of borrowing
|
-32,726
|
|
-1,098
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-29,576
|
2,600
|
-498
|
|
350
|
Net cashflow of the year
|
-1,059
|
1,641
|
11,554
|
-12,803
|
2,976
|
Cash and cash equivalents at the beginning of year
|
1,149
|
90
|
1,730
|
13,284
|
481
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
90
|
1,730
|
13,284
|
481
|
3,458
|