I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
6,874
|
9,904
|
4,846
|
20,901
|
21,135
|
2. Payment to suppliers
|
-4,654
|
-10,632
|
-6,717
|
-31,464
|
-11,486
|
3. Payroll
|
-680
|
-445
|
-552
|
-761
|
-613
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
0
|
-67
|
-50
|
-90
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
100
|
1,180
|
1,295
|
53
|
140
|
8. Other payments from oprerating activities
|
-462
|
-115
|
-42
|
-694
|
-7,680
|
Net cashflow from operating activities
|
1,178
|
-175
|
-1,220
|
-12,054
|
1,496
|
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
|
-2,500
|
-3,427
|
3,427
|
-15,000
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
3,427
|
-3,427
|
26,927
|
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
|
0
|
0
|
0
|
11
|
295
|
Net cashflow from investing activities
|
-2,500
|
0
|
0
|
11,937
|
295
|
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
|
0
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
Net cashflow of the year
|
-1,322
|
-174
|
-1,220
|
-116
|
1,791
|
Cash and cash equivalents at the beginning of year
|
3,721
|
2,400
|
2,225
|
1,006
|
889
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
2,400
|
2,225
|
1,006
|
889
|
2,680
|