I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
20,945
|
70,553
|
9,357
|
2. Payment to suppliers
|
-20,363
|
-59,100
|
-4,429
|
3. Payroll
|
-11,343
|
-8,243
|
-2,578
|
4. Interest expense
|
|
0
|
0
|
5. Business income tax paid
|
|
0
|
0
|
6. VAT Paid
|
|
0
|
0
|
7. Other receipts from operating activities
|
-11,677
|
21,492
|
348
|
8. Other payments from oprerating activities
|
-11,677
|
-17,366
|
-3,080
|
Net cashflow from operating activities
|
-112,123
|
7,336
|
-382
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
|
8,901
|
2,796
|
3. Purchases of debt instruments of other entities
|
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
0
|
5. Investment in other entities
|
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
7. Dividends and interest received
|
|
0
|
0
|
Net cashflow from investing activities
|
|
8,901
|
2,796
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
0
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
3. Proceeds from borrowings
|
|
0
|
0
|
4. Repayments of borrowing
|
-1,573
|
-15,573
|
-2,165
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
6. Repayments of financial leases
|
|
0
|
0
|
7. Dividends paid
|
|
0
|
0
|
8. Purchase of funds
|
|
0
|
0
|
Net cashflow from financing activities
|
-1,573
|
-15,573
|
-2,165
|
Net cashflow of the year
|
-12,786
|
664
|
249
|
Cash and cash equivalents at the beginning of year
|
13,442
|
672
|
974
|
Effect of foreign exchange differences
|
|
0
|
0
|
Cash and cash equivalents at the end of year
|
656
|
974
|
1,223
|