I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
34,398
|
600
|
1,090
|
|
|
2. Payment to suppliers
|
-1,673
|
-722
|
-452
|
-2,561
|
-750
|
3. Payroll
|
-1,838
|
-1,042
|
-948
|
-670
|
-600
|
4. Interest expense
|
0
|
|
|
|
|
5. Business income tax paid
|
0
|
|
|
|
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
-4,255
|
|
0
|
4,001
|
2,050
|
8. Other payments from oprerating activities
|
-23,925
|
-559
|
-4
|
-5
|
-884
|
Net cashflow from operating activities
|
2,706
|
-1,723
|
-314
|
765
|
-183
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
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. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
0
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
23
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
0
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
23
|
|
|
Net cashflow of the year
|
2,706
|
-1,723
|
-291
|
765
|
-183
|
Cash and cash equivalents at the beginning of year
|
297
|
2,159
|
436
|
145
|
427
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
3,003
|
436
|
145
|
910
|
244
|