I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
19,874
|
15,444
|
2. Payment to suppliers
|
-12,893
|
-9,027
|
3. Payroll
|
-2,257
|
-2,499
|
4. Interest expense
|
-39
|
-31
|
5. Business income tax paid
|
-9
|
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
1,088
|
661
|
8. Other payments from oprerating activities
|
-3,093
|
-4,057
|
Net cashflow from operating activities
|
2,671
|
491
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
|
-6,725
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
5,500
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
148
|
354
|
Net cashflow from investing activities
|
148
|
-871
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
0
|
2. Purchase issued shares from other entities
|
|
0
|
3. Proceeds from borrowings
|
|
|
4. Repayments of borrowing
|
-75
|
-75
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-75
|
-75
|
Net cashflow of the year
|
2,744
|
-455
|
Cash and cash equivalents at the beginning of year
|
6,858
|
4,102
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
9,602
|
3,647
|