I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
43,199
|
26,132
|
38,173
|
2. Payment to suppliers
|
-23,645
|
424
|
-13,444
|
3. Payroll
|
-12,413
|
-9,454
|
-10,364
|
4. Interest expense
|
0
|
0
|
0
|
5. Business income tax paid
|
-862
|
-384
|
-77
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
17,130
|
-297
|
18,147
|
8. Other payments from oprerating activities
|
-22,024
|
-20,318
|
-28,115
|
Net cashflow from operating activities
|
1,385
|
-3,898
|
4,319
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
-435
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
-100
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
7. Dividends and interest received
|
169
|
1,008
|
-94
|
Net cashflow from investing activities
|
169
|
908
|
-529
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
400
|
400
|
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
|
0
|
-2,397
|
-2,015
|
8. Purchase of funds
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
-1,997
|
-1,615
|
Net cashflow of the year
|
1,554
|
-4,987
|
2,176
|
Cash and cash equivalents at the beginning of year
|
12,026
|
13,580
|
8,593
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
13,580
|
8,593
|
10,769
|