I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
1,782
|
3,393
|
2,653
|
994
|
1,503
|
2. Payment to suppliers
|
-734
|
-1,361
|
-1,716
|
412
|
-336
|
3. Payroll
|
-1,186
|
-1,231
|
-751
|
-1,156
|
-904
|
4. Interest expense
|
-19
|
-34
|
-13
|
-37
|
-13
|
5. Business income tax paid
|
0
|
0
|
0
|
0
|
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
|
7. Other receipts from operating activities
|
53
|
538
|
-532
|
910
|
64
|
8. Other payments from oprerating activities
|
-161
|
-939
|
421
|
-1,596
|
-471
|
Net cashflow from operating activities
|
-265
|
366
|
62
|
-474
|
-157
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
|
7. Dividends and interest received
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
0
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
|
3. Proceeds from borrowings
|
321
|
1,574
|
312
|
776
|
271
|
4. Repayments of borrowing
|
-321
|
-1,582
|
-883
|
-308
|
-270
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
|
Net cashflow from financing activities
|
0
|
-9
|
-571
|
468
|
1
|
Net cashflow of the year
|
-265
|
357
|
-508
|
-5
|
-155
|
Cash and cash equivalents at the beginning of year
|
588
|
323
|
680
|
172
|
467
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
323
|
680
|
172
|
166
|
312
|