I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
1,683
|
1,002
|
5,173
|
2,504
|
|
2. Payment to suppliers
|
-1,801
|
-718
|
-4,081
|
-5,477
|
|
3. Payroll
|
-409
|
-619
|
-605
|
-852
|
|
4. Interest expense
|
|
-11
|
-22
|
-139
|
|
5. Business income tax paid
|
-128
|
-25
|
|
-60
|
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
|
0
|
|
|
|
8. Other payments from oprerating activities
|
|
0
|
|
|
|
Net cashflow from operating activities
|
-654
|
-371
|
465
|
-4,024
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10
|
-304
|
-50
|
-1,334
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
|
5. Investment in other entities
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
7. Dividends and interest received
|
11
|
13
|
14
|
24
|
|
Net cashflow from investing activities
|
1
|
-291
|
-36
|
-1,309
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
1,700
|
4,649
|
|
4. Repayments of borrowing
|
|
0
|
-43
|
776
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
7. Dividends paid
|
|
8
|
-8
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
Net cashflow from financing activities
|
|
8
|
1,649
|
5,425
|
|
Net cashflow of the year
|
-653
|
-654
|
2,079
|
92
|
0
|
Cash and cash equivalents at the beginning of year
|
1,856
|
1,632
|
978
|
3,057
|
|
Effect of foreign exchange differences
|
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
1,202
|
978
|
3,057
|
3,148
|
|