I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
17,435
|
14,984
|
14,437
|
18,711
|
21,946
|
2. Payment to suppliers
|
-2,269
|
-1,203
|
-1,671
|
-5,373
|
-2,322
|
3. Payroll
|
-11,665
|
-8,475
|
-9,495
|
-10,981
|
-8,585
|
4. Interest expense
|
|
-6
|
|
|
|
5. Business income tax paid
|
-261
|
-112
|
-82
|
-198
|
-304
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,775
|
3,124
|
6,183
|
816
|
2,360
|
8. Other payments from oprerating activities
|
-4,321
|
-6,938
|
-9,523
|
-2,539
|
-11,100
|
Net cashflow from operating activities
|
694
|
1,375
|
-151
|
436
|
1,994
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-894
|
|
|
-267
|
-158
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
200
|
3. Purchases of debt instruments of other entities
|
-1,000
|
|
|
|
-3,500
|
4. Proceeds from sales of debt instruments of other entities
|
|
1,000
|
|
|
3,500
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
567
|
383
|
319
|
380
|
244
|
Net cashflow from investing activities
|
-1,327
|
1,383
|
319
|
113
|
286
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
1,000
|
|
|
|
|
4. Repayments of borrowing
|
|
-1,000
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-864
|
-576
|
|
-288
|
-288
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
136
|
-1,576
|
|
-288
|
-288
|
Net cashflow of the year
|
-497
|
1,181
|
168
|
262
|
1,992
|
Cash and cash equivalents at the beginning of year
|
7,693
|
7,196
|
8,377
|
8,545
|
8,806
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
7,196
|
8,377
|
8,545
|
8,806
|
10,798
|