I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
24,813
|
1,723
|
5,501
|
1,411
|
530
|
2. Payment to suppliers
|
-11,594
|
-240
|
-333
|
-213
|
-180
|
3. Payroll
|
-1,461
|
0
|
-40
|
-8
|
0
|
4. Interest expense
|
-1,238
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
0
|
0
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
138
|
26
|
6,050
|
0
|
3,593
|
8. Other payments from oprerating activities
|
-223
|
-256
|
-6,001
|
0
|
-5,181
|
Net cashflow from operating activities
|
10,435
|
1,253
|
5,178
|
1,190
|
-1,239
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
-17,666
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
15,680
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
47
|
0
|
0
|
0
|
2
|
Net cashflow from investing activities
|
-1,939
|
0
|
0
|
0
|
2
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
5,744
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
-11,449
|
0
|
-6,003
|
-1,356
|
-383
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-5,705
|
0
|
-6,003
|
-1,356
|
-383
|
Net cashflow of the year
|
2,791
|
1,253
|
-825
|
-166
|
-1,620
|
Cash and cash equivalents at the beginning of year
|
3,454
|
3,681
|
4,934
|
4,109
|
3,943
|
Effect of foreign exchange differences
|
-2
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
6,244
|
4,934
|
4,109
|
3,943
|
2,323
|