I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
16,078
|
11,512
|
11,147
|
8,977
|
16,079
|
2. Payment to suppliers
|
-5,617
|
-5,040
|
-5,791
|
-3,156
|
-1,457
|
3. Payroll
|
-4,352
|
-4,806
|
-4,184
|
-3,994
|
-2,737
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
-81
|
-162
|
-100
|
-269
|
-13
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
1,607
|
1,897
|
2,819
|
507
|
793
|
8. Other payments from oprerating activities
|
-3,277
|
-4,791
|
-4,112
|
-2,675
|
-6,274
|
Net cashflow from operating activities
|
4,359
|
-1,389
|
-221
|
-611
|
6,391
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
-3,103
|
-1,277
|
-2,741
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
1,000
|
4,000
|
-2,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
-4,500
|
-1,000
|
-4,000
|
3,500
|
6,000
|
5. Investment in other entities
|
0
|
0
|
-7
|
0
|
-11,824
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
2,810
|
0
|
|
7. Dividends and interest received
|
274
|
994
|
1,683
|
749
|
88
|
Net cashflow from investing activities
|
-4,226
|
994
|
1,383
|
972
|
-8,478
|
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
|
1,000
|
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
|
-949
|
0
|
-844
|
-1,512
|
-540
|
8. Purchase of funds
|
0
|
0
|
|
0
|
|
Net cashflow from financing activities
|
-949
|
0
|
-844
|
-1,512
|
460
|
Net cashflow of the year
|
-816
|
-395
|
318
|
-1,151
|
-1,626
|
Cash and cash equivalents at the beginning of year
|
3,966
|
3,150
|
2,754
|
3,072
|
1,920
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
3,150
|
2,754
|
3,072
|
1,920
|
294
|