I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
19,601
|
17,560
|
17,604
|
25,030
|
24,947
|
2. Payment to suppliers
|
-7,981
|
-5,096
|
-4,333
|
-9,387
|
-7,509
|
3. Payroll
|
-5,358
|
-4,494
|
-4,455
|
-5,657
|
-6,099
|
4. Interest expense
|
0
|
|
|
|
-1,100
|
5. Business income tax paid
|
0
|
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
3,297
|
2,588
|
2,645
|
2,312
|
2,407
|
8. Other payments from oprerating activities
|
-10,245
|
-3,982
|
-6,222
|
-6,555
|
-6,844
|
Net cashflow from operating activities
|
-687
|
6,576
|
5,238
|
5,744
|
5,802
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-312
|
-73
|
-5
|
|
|
2. Proceeds from disposals of fixed assets
|
3,189
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-20,800
|
|
|
-300
|
-3,300
|
4. Proceeds from sales of debt instruments of other entities
|
23,990
|
|
|
|
3,600
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
565
|
6
|
1
|
22
|
22
|
Net cashflow from investing activities
|
6,632
|
-67
|
-4
|
-278
|
322
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
64
|
|
|
|
|
4. Repayments of borrowing
|
-18,700
|
-6,326
|
-4,900
|
-6,253
|
-4,800
|
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
|
-18,635
|
-6,326
|
-4,900
|
-6,253
|
-4,800
|
Net cashflow of the year
|
-12,690
|
182
|
334
|
-788
|
1,324
|
Cash and cash equivalents at the beginning of year
|
13,206
|
516
|
698
|
1,032
|
244
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
516
|
698
|
1,032
|
244
|
1,568
|