I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
11,241
|
11,134
|
13,988
|
16,457
|
28,488
|
2. Payment to suppliers
|
-5,392
|
-16,156
|
-8,644
|
-32,508
|
-9,877
|
3. Payroll
|
-476
|
-469
|
-477
|
-716
|
-667
|
4. Interest expense
|
0
|
0
|
0
|
0
|
|
5. Business income tax paid
|
-1,080
|
0
|
-955
|
-250
|
-3,255
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
|
7. Other receipts from operating activities
|
5,300
|
789
|
1,843
|
13,386
|
5,406
|
8. Other payments from oprerating activities
|
-6,014
|
-1,568
|
-2,594
|
-327
|
-6,956
|
Net cashflow from operating activities
|
3,580
|
-6,270
|
3,162
|
-3,958
|
13,138
|
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
|
-45,000
|
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
|
529
|
872
|
133
|
1,495
|
179
|
Net cashflow from investing activities
|
529
|
-44,128
|
133
|
1,495
|
179
|
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
|
0
|
0
|
0
|
0
|
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
|
7. Dividends paid
|
-5
|
-7,246
|
-55
|
-22
|
-1
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
|
Net cashflow from financing activities
|
-5
|
-7,246
|
-55
|
-22
|
-1
|
Net cashflow of the year
|
4,104
|
-57,644
|
3,240
|
-2,485
|
13,317
|
Cash and cash equivalents at the beginning of year
|
76,728
|
80,832
|
23,187
|
26,428
|
23,943
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
80,832
|
23,187
|
26,428
|
23,943
|
37,260
|