I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
48,700
|
19,479
|
18,706
|
2. Payment to suppliers
|
-25,614
|
-9,738
|
-7,392
|
3. Payroll
|
-10,238
|
-6,590
|
-7,244
|
4. Interest expense
|
-142
|
-186
|
-338
|
5. Business income tax paid
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
7,149
|
3,065
|
2,280
|
8. Other payments from oprerating activities
|
-15,142
|
-7,355
|
-55,601
|
Net cashflow from operating activities
|
4,713
|
-1,326
|
-49,590
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
4
|
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
|
66
|
41
|
19
|
Net cashflow from investing activities
|
66
|
45
|
19
|
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
|
5,455
|
1,140
|
7,738
|
4. Repayments of borrowing
|
-6,175
|
-1,842
|
-10,694
|
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
|
-720
|
-702
|
-2,955
|
Net cashflow of the year
|
4,059
|
-1,983
|
-52,526
|
Cash and cash equivalents at the beginning of year
|
51,999
|
56,057
|
54,075
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
56,057
|
54,075
|
1,549
|