|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
8,660
|
12,533
|
46,042
|
20,600
|
19,868
|
|
2. Payment to suppliers
|
-4,492
|
-11,219
|
-42,200
|
-14,393
|
-14,190
|
|
3. Payroll
|
-1,261
|
-2,288
|
-2,440
|
-2,849
|
-3,377
|
|
4. Interest expense
|
-1,824
|
-942
|
-2,808
|
-200
|
-133
|
|
5. Business income tax paid
|
-12
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
541
|
435
|
1,015
|
458
|
1,969
|
|
8. Other payments from oprerating activities
|
-962
|
-638
|
-2,116
|
-1,690
|
-1,274
|
|
Net cashflow from operating activities
|
650
|
-2,120
|
-2,507
|
1,927
|
2,862
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
-1,676
|
|
2. Proceeds from disposals of fixed assets
|
611
|
1,702
|
|
|
|
|
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
|
1
|
0
|
0
|
1
|
|
Net cashflow from investing activities
|
611
|
1,703
|
0
|
0
|
-1,675
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
2,242
|
3,285
|
13,932
|
1,650
|
2,500
|
|
4. Repayments of borrowing
|
-3,510
|
-2,675
|
-12,083
|
-3,650
|
-925
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-1,268
|
610
|
1,849
|
-2,000
|
1,575
|
|
Net cashflow of the year
|
-7
|
193
|
-657
|
-73
|
2,762
|
|
Cash and cash equivalents at the beginning of year
|
618
|
611
|
804
|
152
|
79
|
|
Effect of foreign exchange differences
|
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
611
|
804
|
147
|
79
|
2,841
|