I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
5,518
|
5,999
|
5,623
|
10,176
|
|
2. Payment to suppliers
|
-4,744
|
-4,756
|
-2,111
|
-8,376
|
|
3. Payroll
|
-938
|
-1,387
|
-1,978
|
-2,176
|
|
4. Interest expense
|
0
|
-15
|
-5
|
-43
|
|
5. Business income tax paid
|
-17
|
-187
|
-19
|
-217
|
|
6. VAT Paid
|
0
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
46
|
874
|
0
|
|
|
8. Other payments from oprerating activities
|
-240
|
-425
|
0
|
|
|
Net cashflow from operating activities
|
-374
|
103
|
1,511
|
-635
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-500
|
-1,279
|
-3,981
|
-364
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
|
|
5. Investment in other entities
|
0
|
0
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
|
|
7. Dividends and interest received
|
93
|
178
|
239
|
51
|
|
Net cashflow from investing activities
|
-407
|
-1,101
|
-3,742
|
-313
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
5,910
|
0
|
0
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
|
|
3. Proceeds from borrowings
|
0
|
500
|
-500
|
2,200
|
|
4. Repayments of borrowing
|
0
|
0
|
0
|
-43
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
|
|
7. Dividends paid
|
-300
|
-500
|
-314
|
-8
|
|
8. Purchase of funds
|
0
|
0
|
0
|
|
|
Net cashflow from financing activities
|
5,610
|
0
|
-814
|
2,149
|
|
Net cashflow of the year
|
4,830
|
-998
|
-3,045
|
1,201
|
|
Cash and cash equivalents at the beginning of year
|
1,069
|
5,899
|
4,901
|
1,856
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
|
Cash and cash equivalents at the end of year
|
5,899
|
4,901
|
1,856
|
3,057
|
|