I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
30,302
|
57,569
|
56,111
|
52,739
|
34,500
|
2. Payment to suppliers
|
-22,463
|
-45,538
|
-36,190
|
-45,314
|
-26,984
|
3. Payroll
|
-5,781
|
-5,037
|
-4,841
|
-5,419
|
-6,707
|
4. Interest expense
|
-604
|
-901
|
-1,731
|
-1,706
|
-849
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,452
|
3,069
|
149
|
5,179
|
3,567
|
8. Other payments from oprerating activities
|
-6,351
|
-6,933
|
-2,600
|
-11,535
|
-6,000
|
Net cashflow from operating activities
|
-1,444
|
2,227
|
10,898
|
-6,057
|
-2,473
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
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
|
|
|
|
|
|
Net cashflow from investing activities
|
|
|
|
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
250
|
|
|
|
200
|
4. Repayments of borrowing
|
|
-100
|
-1,790
|
-2,515
|
|
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
|
250
|
-100
|
-1,790
|
-2,515
|
200
|
Net cashflow of the year
|
-1,194
|
2,127
|
9,108
|
-8,572
|
-2,273
|
Cash and cash equivalents at the beginning of year
|
3,584
|
2,390
|
4,517
|
13,625
|
5,053
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,390
|
4,517
|
13,625
|
5,053
|
2,780
|