I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
52,604
|
70,660
|
55,483
|
62,349
|
30,731
|
2. Payment to suppliers
|
-45,418
|
-57,523
|
-47,893
|
-49,968
|
-23,630
|
3. Payroll
|
-4,130
|
-6,173
|
-4,168
|
-4,494
|
-2,192
|
4. Interest expense
|
-133
|
-118
|
-122
|
-124
|
-119
|
5. Business income tax paid
|
-256
|
-456
|
-136
|
-135
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
20
|
96
|
142
|
207
|
121
|
8. Other payments from oprerating activities
|
-4,448
|
-8,478
|
-4,719
|
-7,368
|
-2,379
|
Net cashflow from operating activities
|
-1,760
|
-1,991
|
-1,414
|
467
|
2,533
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-202
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
45
|
0
|
0
|
0
|
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
|
5
|
7
|
3
|
2
|
3
|
Net cashflow from investing activities
|
-197
|
52
|
3
|
2
|
3
|
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
|
-300
|
-7,365
|
-300
|
-300
|
-345
|
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
|
-300
|
-7,365
|
-300
|
-300
|
-345
|
Net cashflow of the year
|
-2,258
|
-9,304
|
-1,711
|
170
|
2,190
|
Cash and cash equivalents at the beginning of year
|
5,261
|
13,820
|
4,517
|
2,805
|
4,420
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,004
|
4,517
|
2,805
|
2,975
|
6,611
|