I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
37,693
|
31,867
|
22,318
|
24,556
|
22,821
|
2. Payment to suppliers
|
-13,842
|
-12,945
|
-10,109
|
-9,850
|
-15,877
|
3. Payroll
|
-14,516
|
-6,322
|
-13,082
|
-6,359
|
-5,258
|
4. Interest expense
|
0
|
0
|
0
|
-110
|
-362
|
5. Business income tax paid
|
-1,207
|
-954
|
-278
|
-45
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
147
|
126
|
114
|
163
|
31
|
8. Other payments from oprerating activities
|
-8,568
|
-11,228
|
-1,463
|
-6,106
|
-7,189
|
Net cashflow from operating activities
|
-292
|
544
|
-2,500
|
2,249
|
-5,836
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-487
|
43
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
989
|
0
|
135
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
-2,600
|
2,600
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
-16,000
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
123
|
120
|
99
|
41
|
3
|
Net cashflow from investing activities
|
-365
|
164
|
-14,912
|
-2,559
|
2,738
|
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
|
10,000
|
0
|
8,700
|
4. Repayments of borrowing
|
0
|
0
|
0
|
-1,814
|
-100
|
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
|
-3,435
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
-3,435
|
10,000
|
-1,814
|
8,600
|
Net cashflow of the year
|
-657
|
-2,727
|
-7,412
|
-2,124
|
5,502
|
Cash and cash equivalents at the beginning of year
|
19,451
|
18,795
|
16,067
|
4,795
|
2,671
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
18,795
|
16,067
|
8,656
|
2,671
|
8,211
|