I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
28,535
|
109,238
|
62,788
|
2. Payment to suppliers
|
-19,919
|
-24,132
|
-24,558
|
3. Payroll
|
-6,117
|
-9,714
|
-10,670
|
4. Interest expense
|
0
|
0
|
|
5. Business income tax paid
|
0
|
0
|
|
6. VAT Paid
|
0
|
0
|
|
7. Other receipts from operating activities
|
16,349
|
1,516
|
990
|
8. Other payments from oprerating activities
|
-17,850
|
-38,755
|
-39,672
|
Net cashflow from operating activities
|
998
|
38,152
|
-11,122
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-589
|
0
|
-1,580
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
5. Investment in other entities
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
7. Dividends and interest received
|
29
|
36
|
42
|
Net cashflow from investing activities
|
-560
|
36
|
-1,538
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
3. Proceeds from borrowings
|
0
|
0
|
|
4. Repayments of borrowing
|
0
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
|
7. Dividends paid
|
-15,269
|
-20,000
|
|
8. Purchase of funds
|
0
|
0
|
|
Net cashflow from financing activities
|
-15,269
|
-20,000
|
|
Net cashflow of the year
|
-14,831
|
18,189
|
-12,661
|
Cash and cash equivalents at the beginning of year
|
22,182
|
7,352
|
25,541
|
Effect of foreign exchange differences
|
1
|
0
|
0
|
Cash and cash equivalents at the end of year
|
7,352
|
25,541
|
12,880
|