I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
16,946
|
24,182
|
15,947
|
11,384
|
8,137
|
2. Payment to suppliers
|
-10,793
|
-12,836
|
-10,292
|
-6,571
|
-6,229
|
3. Payroll
|
-4,082
|
-2,926
|
-2,061
|
-2,084
|
-2,852
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-290
|
-493
|
-286
|
-55
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,081
|
2,889
|
1,860
|
1,206
|
2,059
|
8. Other payments from oprerating activities
|
-5,360
|
-8,889
|
-3,004
|
9
|
-3,570
|
Net cashflow from operating activities
|
-1,497
|
1,927
|
2,164
|
3,888
|
-2,454
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-539
|
|
|
-53
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-10,000
|
-32,000
|
-10,000
|
|
-10,000
|
4. Proceeds from sales of debt instruments of other entities
|
10,000
|
30,000
|
10,000
|
|
10,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
13
|
93
|
38
|
3
|
25
|
Net cashflow from investing activities
|
-526
|
-1,907
|
38
|
-50
|
25
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
-4,002
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
|
-4,002
|
|
Net cashflow of the year
|
-2,024
|
20
|
2,202
|
-164
|
-2,429
|
Cash and cash equivalents at the beginning of year
|
9,509
|
7,485
|
7,506
|
9,708
|
9,546
|
Effect of foreign exchange differences
|
|
0
|
|
3
|
|
Cash and cash equivalents at the end of year
|
7,485
|
7,506
|
9,708
|
9,546
|
7,117
|