I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
30,261
|
6,430
|
7,363
|
9,708
|
2. Payment to suppliers
|
-7,989
|
-3,505
|
-2,041
|
-3,996
|
3. Payroll
|
-3,701
|
-1,484
|
-1,340
|
-1,491
|
4. Interest expense
|
-48
|
-3
|
-28
|
-37
|
5. Business income tax paid
|
-842
|
-400
|
0
|
0
|
6. VAT Paid
|
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
15,008
|
349
|
1,126
|
1,554
|
8. Other payments from oprerating activities
|
-24,837
|
-2,286
|
-2,356
|
-1,736
|
Net cashflow from operating activities
|
7,852
|
-898
|
2,723
|
4,001
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
12
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
-7,000
|
-1,000
|
-7,500
|
-3,500
|
4. Proceeds from sales of debt instruments of other entities
|
5,000
|
1,000
|
5,200
|
1,800
|
5. Investment in other entities
|
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
73
|
0
|
0
|
0
|
7. Dividends and interest received
|
113
|
230
|
-194
|
26
|
Net cashflow from investing activities
|
-1,802
|
230
|
-2,494
|
-1,674
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
875
|
150
|
570
|
200
|
4. Repayments of borrowing
|
-3,793
|
-180
|
-550
|
-863
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
0
|
6. Repayments of financial leases
|
|
0
|
0
|
0
|
7. Dividends paid
|
-3,112
|
-501
|
-575
|
-1,550
|
8. Purchase of funds
|
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-6,030
|
-531
|
-555
|
-2,213
|
Net cashflow of the year
|
20
|
-1,199
|
-326
|
113
|
Cash and cash equivalents at the beginning of year
|
1,656
|
2,361
|
1,162
|
836
|
Effect of foreign exchange differences
|
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
1,676
|
1,162
|
836
|
950
|