I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
50,693
|
8,662
|
17,293
|
8,076
|
10,749
|
2. Payment to suppliers
|
-28,730
|
-1,781
|
-2,391
|
-3,507
|
-1,286
|
3. Payroll
|
-4,215
|
-2,157
|
-1,966
|
-1,562
|
-1,633
|
4. Interest expense
|
-1,059
|
-140
|
-25
|
|
-38
|
5. Business income tax paid
|
-2
|
0
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
6,964
|
11,384
|
13,208
|
16,035
|
10,257
|
8. Other payments from oprerating activities
|
-20,814
|
-13,331
|
-19,720
|
-16,229
|
-20,746
|
Net cashflow from operating activities
|
2,839
|
2,637
|
6,398
|
2,813
|
-2,696
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-11
|
|
|
|
-2,336
|
2. Proceeds from disposals of fixed assets
|
54
|
3
|
|
|
1,588
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
148
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
8
|
1
|
25
|
17
|
48
|
Net cashflow from investing activities
|
199
|
4
|
25
|
17
|
-700
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
98
|
|
|
|
9,900
|
4. Repayments of borrowing
|
-4,095
|
-2,970
|
-6,550
|
-3,255
|
-5,006
|
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
|
-3,997
|
-2,970
|
-6,550
|
-3,255
|
4,894
|
Net cashflow of the year
|
-960
|
-328
|
-127
|
-425
|
1,498
|
Cash and cash equivalents at the beginning of year
|
4,580
|
2,827
|
2,499
|
2,373
|
1,947
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
3,621
|
2,499
|
2,372
|
1,948
|
3,445
|