I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
47,304
|
49,878
|
36,585
|
2. Payment to suppliers
|
-5,626
|
-6,448
|
-5,132
|
3. Payroll
|
-7,870
|
-6,922
|
-6,138
|
4. Interest expense
|
-422
|
-404
|
-367
|
5. Business income tax paid
|
-726
|
-742
|
-741
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
601
|
226
|
1,639
|
8. Other payments from oprerating activities
|
-6,955
|
-7,333
|
-5,755
|
Net cashflow from operating activities
|
26,307
|
28,255
|
20,091
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
-39
|
-15
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
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
|
25
|
1
|
2
|
Net cashflow from investing activities
|
25
|
-37
|
-13
|
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
|
-24,018
|
-29,681
|
-18,544
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
7. Dividends paid
|
-3,596
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-27,613
|
-29,681
|
-18,544
|
Net cashflow of the year
|
-1,281
|
-1,464
|
1,534
|
Cash and cash equivalents at the beginning of year
|
4,588
|
3,307
|
1,843
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,307
|
1,843
|
3,377
|