I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
41,248
|
16,137
|
15,075
|
13,067
|
14,275
|
2. Payment to suppliers
|
-20,741
|
-7,465
|
-5,401
|
-4,064
|
-3,177
|
3. Payroll
|
-7,351
|
-7,035
|
-3,958
|
-1,525
|
-6,793
|
4. Interest expense
|
-40
|
-90
|
-82
|
-161
|
-677
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,077
|
2,282
|
-1,002
|
7,663
|
2,390
|
8. Other payments from oprerating activities
|
-25,576
|
-5,891
|
-4,340
|
-15,949
|
-4,255
|
Net cashflow from operating activities
|
-10,384
|
-2,063
|
293
|
-969
|
1,764
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
|
|
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
14,201
|
|
2,000
|
-2,000
|
|
4. Repayments of borrowing
|
-1,211
|
-320
|
-4,138
|
979
|
-2,352
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
12,990
|
-320
|
-2,138
|
-1,021
|
-2,352
|
Net cashflow of the year
|
2,606
|
-2,383
|
-1,845
|
-1,990
|
-588
|
Cash and cash equivalents at the beginning of year
|
3,114
|
5,720
|
3,337
|
1,492
|
1,108
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
5,720
|
3,337
|
1,492
|
-498
|
520
|