I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
62,111
|
35,346
|
3,269
|
10,337
|
0
|
2. Payment to suppliers
|
-25,724
|
-26,495
|
-3,104
|
-6,105
|
-273
|
3. Payroll
|
-20,192
|
-6,294
|
-1,049
|
-3,087
|
-197
|
4. Interest expense
|
-920
|
-1,286
|
0
|
0
|
|
5. Business income tax paid
|
-145
|
0
|
0
|
0
|
|
6. VAT Paid
|
|
0
|
0
|
0
|
|
7. Other receipts from operating activities
|
163
|
647
|
237
|
108
|
48
|
8. Other payments from oprerating activities
|
-10,925
|
-3,057
|
-283
|
-1,032
|
-27
|
Net cashflow from operating activities
|
4,368
|
-1,139
|
-930
|
221
|
-450
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
0
|
0
|
|
2. Proceeds from disposals of fixed assets
|
175
|
0
|
47,756
|
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
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
0
|
|
7. Dividends and interest received
|
4
|
6
|
0
|
80
|
150
|
Net cashflow from investing activities
|
179
|
6
|
47,756
|
80
|
150
|
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
|
20,714
|
0
|
0
|
0
|
|
4. Repayments of borrowing
|
-27,015
|
0
|
-45,000
|
0
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
0
|
|
6. Repayments of financial leases
|
|
0
|
0
|
0
|
|
7. Dividends paid
|
|
0
|
0
|
0
|
|
8. Purchase of funds
|
|
0
|
0
|
0
|
|
Net cashflow from financing activities
|
-6,301
|
0
|
-45,000
|
0
|
|
Net cashflow of the year
|
-1,753
|
-1,133
|
1,826
|
301
|
-300
|
Cash and cash equivalents at the beginning of year
|
3,114
|
1,361
|
228
|
2,054
|
2,355
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
1,361
|
228
|
2,054
|
2,355
|
2,055
|