I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
84,030
|
90,576
|
130,476
|
2. Payment to suppliers
|
-74,711
|
-70,733
|
-114,650
|
3. Payroll
|
-11,266
|
-13,036
|
-13,473
|
4. Interest expense
|
-301
|
-281
|
-102
|
5. Business income tax paid
|
-2
|
-266
|
-412
|
6. VAT Paid
|
0
|
0
|
|
7. Other receipts from operating activities
|
909
|
3,232
|
125
|
8. Other payments from oprerating activities
|
-2,688
|
-2,928
|
-228
|
Net cashflow from operating activities
|
-4,030
|
6,564
|
1,736
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-807
|
-124
|
-1,277
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
226
|
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
|
30
|
33
|
71
|
Net cashflow from investing activities
|
-776
|
-90
|
-981
|
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
|
4,000
|
0
|
|
4. Repayments of borrowing
|
-1,958
|
-3,958
|
-958
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
|
7. Dividends paid
|
-628
|
-178
|
-2,233
|
8. Purchase of funds
|
0
|
0
|
|
Net cashflow from financing activities
|
1,414
|
-4,136
|
-3,191
|
Net cashflow of the year
|
-3,392
|
2,337
|
-2,436
|
Cash and cash equivalents at the beginning of year
|
5,209
|
1,833
|
4,348
|
Effect of foreign exchange differences
|
16
|
178
|
-179
|
Cash and cash equivalents at the end of year
|
1,833
|
4,348
|
1,733
|