I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
3,617
|
4,190
|
63
|
87
|
0
|
2. Payment to suppliers
|
-3,533
|
-1,248
|
-306
|
-224
|
-629
|
3. Payroll
|
-941
|
-511
|
-342
|
-231
|
-232
|
4. Interest expense
|
0
|
-57
|
0
|
|
0
|
5. Business income tax paid
|
0
|
0
|
0
|
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
|
0
|
7. Other receipts from operating activities
|
22
|
83,347
|
2,241
|
47
|
2,730
|
8. Other payments from oprerating activities
|
-821
|
-45,115
|
-60,213
|
-49,475
|
-112
|
Net cashflow from operating activities
|
-1,656
|
40,606
|
-58,556
|
-49,795
|
1,757
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
-44
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-6,000
|
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
45,999
|
|
0
|
5. Investment in other entities
|
0
|
0
|
-43,000
|
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
50,260
|
0
|
7. Dividends and interest received
|
1,647
|
1,357
|
230
|
17
|
7
|
Net cashflow from investing activities
|
1,647
|
1,357
|
-2,772
|
50,233
|
7
|
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
|
0
|
-34
|
0
|
-255
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
|
0
|
Net cashflow from financing activities
|
0
|
-34
|
0
|
-255
|
0
|
Net cashflow of the year
|
-9
|
41,928
|
-61,327
|
183
|
1,765
|
Cash and cash equivalents at the beginning of year
|
20,685
|
20,676
|
62,605
|
1,277
|
1,460
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
0
|
Cash and cash equivalents at the end of year
|
20,676
|
62,605
|
1,277
|
1,460
|
3,225
|