I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
4,032
|
18,109
|
19,576
|
15,809
|
3,747
|
2. Payment to suppliers
|
-5,906
|
-13,102
|
-13,599
|
-16,145
|
-5,320
|
3. Payroll
|
-2,285
|
-303
|
-1,924
|
-1,844
|
-2,033
|
4. Interest expense
|
|
|
-58
|
57
|
|
5. Business income tax paid
|
|
|
|
-683
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
251
|
154
|
479
|
485
|
270
|
8. Other payments from oprerating activities
|
-715
|
-1,914
|
-242
|
-1,220
|
-431
|
Net cashflow from operating activities
|
-4,624
|
2,944
|
4,232
|
-3,542
|
-3,768
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
-126
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
-2,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
2,000
|
0
|
0
|
|
5. Investment in other entities
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
7. Dividends and interest received
|
11
|
146
|
2
|
84
|
41
|
Net cashflow from investing activities
|
11
|
2,146
|
-124
|
-1,916
|
41
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
-7
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
|
-7
|
|
Net cashflow of the year
|
-4,613
|
5,090
|
4,108
|
-5,465
|
-3,727
|
Cash and cash equivalents at the beginning of year
|
5,472
|
859
|
5,949
|
10,057
|
4,592
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
859
|
5,949
|
10,057
|
4,592
|
865
|