I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
5,747
|
2,836
|
3,299
|
4,143
|
23,664
|
2. Payment to suppliers
|
-525
|
-4,586
|
-2,273
|
-733
|
-17,298
|
3. Payroll
|
-5,469
|
-4,221
|
-2,799
|
-2,975
|
-5,461
|
4. Interest expense
|
0
|
0
|
0
|
|
|
5. Business income tax paid
|
-224
|
-172
|
-553
|
-257
|
-229
|
6. VAT Paid
|
0
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
19,816
|
22,021
|
18,797
|
28,695
|
7,282
|
8. Other payments from oprerating activities
|
-18,324
|
-25,079
|
-16,852
|
-22,876
|
-11,323
|
Net cashflow from operating activities
|
1,021
|
-9,201
|
-382
|
5,997
|
-3,366
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
|
-81
|
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
|
53
|
36
|
17
|
39
|
32
|
Net cashflow from investing activities
|
53
|
36
|
17
|
39
|
-49
|
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
|
0
|
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
|
0
|
0
|
0
|
|
|
Net cashflow of the year
|
1,074
|
-9,165
|
-365
|
6,036
|
-3,415
|
Cash and cash equivalents at the beginning of year
|
9,742
|
10,816
|
1,651
|
1,286
|
7,322
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
|
Cash and cash equivalents at the end of year
|
10,816
|
1,651
|
1,286
|
7,322
|
3,907
|