I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
7,955
|
14,619
|
20,408
|
2. Payment to suppliers
|
-1,022
|
-9,694
|
-11,404
|
3. Payroll
|
-3,824
|
-7,551
|
-7,867
|
4. Interest expense
|
-58
|
0
|
0
|
5. Business income tax paid
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
665
|
740
|
958
|
8. Other payments from oprerating activities
|
-5,750
|
-8,115
|
-3,730
|
Net cashflow from operating activities
|
-2,035
|
-10,001
|
-1,635
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-717
|
-170
|
-1,960
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
-5,000
|
-1,000
|
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
|
4,319
|
7. Dividends and interest received
|
657
|
841
|
280
|
Net cashflow from investing activities
|
-61
|
-4,329
|
1,639
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
10,879
|
5,401
|
0
|
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
|
-694
|
0
|
0
|
7. Dividends paid
|
-46
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
Net cashflow from financing activities
|
10,138
|
5,401
|
0
|
Net cashflow of the year
|
8,043
|
-8,928
|
4
|
Cash and cash equivalents at the beginning of year
|
2,515
|
10,558
|
1,629
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
10,558
|
1,629
|
1,633
|