I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
44,188
|
3,442
|
14,714
|
19,700
|
14,502
|
2. Payment to suppliers
|
-8,593
|
-689
|
-26,120
|
-46,467
|
-15,715
|
3. Payroll
|
-16,417
|
-824
|
-3,089
|
-2,824
|
-2,832
|
4. Interest expense
|
0
|
|
-20
|
-2,569
|
-4,929
|
5. Business income tax paid
|
-853
|
|
|
-190
|
0
|
6. VAT Paid
|
0
|
|
|
|
0
|
7. Other receipts from operating activities
|
19,814
|
217
|
43,038
|
59,430
|
31,224
|
8. Other payments from oprerating activities
|
-28,579
|
-1,905
|
-5,146
|
-20,819
|
-23,600
|
Net cashflow from operating activities
|
9,561
|
242
|
23,377
|
6,262
|
-1,349
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-62
|
-200
|
-268
|
-157
|
-169
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
0
|
3. Purchases of debt instruments of other entities
|
-9,600
|
|
|
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
6,600
|
|
|
|
0
|
5. Investment in other entities
|
0
|
|
|
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
7. Dividends and interest received
|
31
|
0
|
|
1
|
1
|
Net cashflow from investing activities
|
-3,031
|
-200
|
-268
|
-156
|
-168
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
0
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
0
|
3. Proceeds from borrowings
|
0
|
|
2,169
|
7,400
|
3,400
|
4. Repayments of borrowing
|
-5,274
|
-600
|
-25,146
|
-13,457
|
-1,800
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
7. Dividends paid
|
0
|
|
|
|
0
|
8. Purchase of funds
|
0
|
|
|
|
0
|
Net cashflow from financing activities
|
-5,274
|
-600
|
-22,977
|
-6,057
|
1,600
|
Net cashflow of the year
|
1,256
|
-558
|
132
|
48
|
82
|
Cash and cash equivalents at the beginning of year
|
1,014
|
809
|
472
|
604
|
652
|
Effect of foreign exchange differences
|
0
|
|
|
|
0
|
Cash and cash equivalents at the end of year
|
2,270
|
251
|
604
|
652
|
735
|