I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
34,879
|
60,564
|
54,173
|
2. Payment to suppliers
|
-30,777
|
-52,517
|
-44,602
|
3. Payroll
|
-2,411
|
-2,818
|
-2,951
|
4. Interest expense
|
0
|
|
0
|
5. Business income tax paid
|
-7
|
-18
|
-14
|
6. VAT Paid
|
0
|
|
|
7. Other receipts from operating activities
|
535
|
870
|
19,250
|
8. Other payments from oprerating activities
|
-9,238
|
-8,676
|
-22,059
|
Net cashflow from operating activities
|
-7,019
|
-2,596
|
3,797
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-265
|
-442
|
-490
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
5. Investment in other entities
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
7. Dividends and interest received
|
74
|
316
|
250
|
Net cashflow from investing activities
|
-191
|
-126
|
-240
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
4. Repayments of borrowing
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
6. Repayments of financial leases
|
0
|
|
|
7. Dividends paid
|
0
|
|
|
8. Purchase of funds
|
0
|
|
|
Net cashflow from financing activities
|
0
|
|
|
Net cashflow of the year
|
-7,209
|
-2,722
|
3,557
|
Cash and cash equivalents at the beginning of year
|
10,638
|
3,428
|
706
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
3,428
|
706
|
4,263
|