I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
48,976
|
49,706
|
2. Payment to suppliers
|
-16,963
|
-20,385
|
3. Payroll
|
-19,446
|
-18,349
|
4. Interest expense
|
-512
|
-476
|
5. Business income tax paid
|
-279
|
-499
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
1,530
|
-255
|
8. Other payments from oprerating activities
|
-10,717
|
-8,949
|
Net cashflow from operating activities
|
2,589
|
794
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-269
|
-885
|
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
|
20
|
10
|
Net cashflow from investing activities
|
-249
|
-875
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
6,641
|
11,382
|
4. Repayments of borrowing
|
-7,934
|
-11,892
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
-398
|
-405
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-1,691
|
-915
|
Net cashflow of the year
|
649
|
-997
|
Cash and cash equivalents at the beginning of year
|
775
|
1,424
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
1,424
|
428
|