I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
63,881
|
35,251
|
2. Payment to suppliers
|
-27,300
|
-12,410
|
3. Payroll
|
-11,030
|
-8,108
|
4. Interest expense
|
-2,764
|
-2,894
|
5. Business income tax paid
|
-396
|
-245
|
6. VAT Paid
|
0
|
|
7. Other receipts from operating activities
|
11,235
|
11,178
|
8. Other payments from oprerating activities
|
-11,410
|
-12,705
|
Net cashflow from operating activities
|
22,214
|
10,066
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-133
|
0
|
2. Proceeds from disposals of fixed assets
|
4
|
0
|
3. Purchases of debt instruments of other entities
|
-9,703
|
261
|
4. Proceeds from sales of debt instruments of other entities
|
4,950
|
0
|
5. Investment in other entities
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
7. Dividends and interest received
|
1,367
|
21
|
Net cashflow from investing activities
|
-3,515
|
-241
|
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
|
10,167
|
10,097
|
4. Repayments of borrowing
|
-30,115
|
-20,424
|
5. Purchases of fixed assets and investment properties
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
7. Dividends paid
|
0
|
-76
|
8. Purchase of funds
|
0
|
|
Net cashflow from financing activities
|
-19,948
|
-10,403
|
Net cashflow of the year
|
-1,249
|
-577
|
Cash and cash equivalents at the beginning of year
|
2,364
|
1,115
|
Effect of foreign exchange differences
|
0
|
0
|
Cash and cash equivalents at the end of year
|
1,115
|
538
|