I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
11,683
|
12,360
|
14,256
|
10,462
|
12,449
|
2. Payment to suppliers
|
-3,547
|
-2,921
|
-2,966
|
-3,366
|
-5,539
|
3. Payroll
|
-1,597
|
-1,577
|
-1,611
|
-1,705
|
-1,523
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
-262
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
7,472
|
8,286
|
8,252
|
13,283
|
15,791
|
8. Other payments from oprerating activities
|
-10,935
|
-12,290
|
-13,444
|
-15,197
|
-16,824
|
Net cashflow from operating activities
|
3,075
|
3,857
|
4,486
|
3,478
|
4,092
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,203
|
-1,707
|
-530
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
443
|
|
3. Purchases of debt instruments of other entities
|
|
|
-2,300
|
-1,000
|
-8,100
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
2,300
|
5. Investment in other entities
|
|
|
|
|
431
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1
|
1
|
2
|
52
|
|
Net cashflow from investing activities
|
-2,202
|
-1,706
|
-2,827
|
-505
|
-5,369
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
-779
|
-1,840
|
-1,800
|
-1,560
|
-1,110
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-1
|
|
-2
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-779
|
-1,841
|
-1,800
|
-1,562
|
-1,110
|
Net cashflow of the year
|
95
|
311
|
-141
|
1,411
|
-2,387
|
Cash and cash equivalents at the beginning of year
|
1,077
|
1,172
|
1,483
|
1,341
|
2,752
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,172
|
1,483
|
1,341
|
2,752
|
365
|