I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
20,383
|
22,748
|
26,333
|
21,038
|
31,310
|
2. Payment to suppliers
|
-10,535
|
-17,543
|
-20,207
|
-44,787
|
-25,747
|
3. Payroll
|
-5,436
|
-6,864
|
-6,244
|
-4,939
|
-5,710
|
4. Interest expense
|
0
|
0
|
0
|
|
|
5. Business income tax paid
|
0
|
0
|
0
|
|
|
6. VAT Paid
|
0
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
1,491
|
6,386
|
-5,180
|
22,058
|
4,663
|
8. Other payments from oprerating activities
|
-8,070
|
-6,148
|
-1,215
|
1,669
|
-6,389
|
Net cashflow from operating activities
|
-2,166
|
-1,421
|
-6,513
|
-4,961
|
-1,873
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-137
|
0
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
8
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
|
|
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
|
0
|
|
|
7. Dividends and interest received
|
2,333
|
4,170
|
3,258
|
4,360
|
1,711
|
Net cashflow from investing activities
|
2,196
|
4,170
|
3,266
|
4,360
|
1,711
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
|
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
|
|
4. Repayments of borrowing
|
-28
|
0
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
|
|
7. Dividends paid
|
0
|
0
|
0
|
|
|
8. Purchase of funds
|
0
|
0
|
0
|
|
|
Net cashflow from financing activities
|
-28
|
0
|
0
|
|
|
Net cashflow of the year
|
2
|
2,749
|
-3,248
|
-601
|
-162
|
Cash and cash equivalents at the beginning of year
|
1,560
|
1,534
|
4,295
|
1,054
|
468
|
Effect of foreign exchange differences
|
-28
|
12
|
6
|
15
|
11
|
Cash and cash equivalents at the end of year
|
1,534
|
4,295
|
1,054
|
468
|
317
|