I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
17,137
|
19,431
|
15,516
|
13,489
|
8,942
|
2. Payment to suppliers
|
-9,161
|
-10,817
|
-13,513
|
-12,629
|
-7,163
|
3. Payroll
|
-5,095
|
-2,695
|
-3,800
|
-3,091
|
-2,022
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
-631
|
-100
|
-196
|
-39
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
6,920
|
5,997
|
7,940
|
581
|
535
|
8. Other payments from oprerating activities
|
-10,878
|
-14,494
|
-10,862
|
-3,108
|
-2,190
|
Net cashflow from operating activities
|
-1,709
|
-2,679
|
-4,915
|
-4,798
|
-1,898
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-472
|
0
|
0
|
-164
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
33
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
36
|
359
|
101
|
51
|
61
|
Net cashflow from investing activities
|
-436
|
359
|
101
|
-114
|
93
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
0
|
0
|
0
|
Net cashflow of the year
|
-2,144
|
-2,320
|
-4,813
|
-4,911
|
-1,805
|
Cash and cash equivalents at the beginning of year
|
16,148
|
14,004
|
11,684
|
8,245
|
8,989
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
14,004
|
11,684
|
6,871
|
3,333
|
7,184
|