I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
12,311
|
12,346
|
9,260
|
8,755
|
7,891
|
2. Payment to suppliers
|
-3,844
|
-3,463
|
-2,898
|
-2,310
|
-3,383
|
3. Payroll
|
-5,514
|
-5,550
|
-3,656
|
-3,738
|
-3,531
|
4. Interest expense
|
0
|
0
|
0
|
|
|
5. Business income tax paid
|
-285
|
-271
|
-173
|
|
-3
|
6. VAT Paid
|
0
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
1,130
|
249
|
42
|
12
|
1,006
|
8. Other payments from oprerating activities
|
-2,305
|
-2,185
|
-1,611
|
-4,216
|
-925
|
Net cashflow from operating activities
|
1,493
|
1,127
|
965
|
-1,498
|
1,054
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-695
|
0
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
191
|
0
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-12,000
|
-13,105
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
10,076
|
0
|
13,600
|
500
|
5. Investment in other entities
|
0
|
0
|
0
|
|
-248
|
6. Proceeds from disinvestment in other entities
|
244
|
0
|
0
|
|
151
|
7. Dividends and interest received
|
587
|
728
|
341
|
49
|
1,146
|
Net cashflow from investing activities
|
327
|
10,804
|
-11,659
|
544
|
1,549
|
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
|
0
|
0
|
0
|
|
|
4. Repayments of borrowing
|
0
|
0
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
|
|
7. Dividends paid
|
-1,233
|
-986
|
-950
|
|
|
8. Purchase of funds
|
0
|
0
|
0
|
|
|
Net cashflow from financing activities
|
-1,233
|
-986
|
-950
|
|
|
Net cashflow of the year
|
587
|
10,945
|
-11,644
|
-953
|
2,604
|
Cash and cash equivalents at the beginning of year
|
1,620
|
2,207
|
13,152
|
1,508
|
555
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
|
Cash and cash equivalents at the end of year
|
2,207
|
13,152
|
1,508
|
555
|
3,159
|