I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
20,277
|
14,728
|
17,030
|
18,820
|
20,244
|
2. Payment to suppliers
|
-11,956
|
-11,398
|
-10,357
|
-13,425
|
-17,929
|
3. Payroll
|
-2,895
|
-3,084
|
-3,955
|
-4,122
|
-2,620
|
4. Interest expense
|
|
|
|
-102
|
|
5. Business income tax paid
|
|
-287
|
|
|
-145
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
15,831
|
2,345
|
4,060
|
3,259
|
3,018
|
8. Other payments from oprerating activities
|
-19,467
|
-3,130
|
-5,506
|
-5,058
|
-6,545
|
Net cashflow from operating activities
|
1,790
|
-826
|
1,272
|
-628
|
-3,977
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-202
|
-520
|
|
0
|
-25
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-580
|
|
|
-869
|
-3,600
|
4. Proceeds from sales of debt instruments of other entities
|
3,948
|
52
|
|
|
2,569
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7,500
|
16,277
|
7. Dividends and interest received
|
1,015
|
41
|
21
|
28
|
1,522
|
Net cashflow from investing activities
|
4,181
|
-427
|
21
|
6,659
|
16,743
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
170
|
55
|
136
|
|
|
4. Repayments of borrowing
|
-185
|
-170
|
-175
|
-16
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-122
|
|
-342
|
-119
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-15
|
-237
|
-39
|
-358
|
-119
|
Net cashflow of the year
|
5,956
|
-1,491
|
1,254
|
5,672
|
12,648
|
Cash and cash equivalents at the beginning of year
|
2,028
|
7,983
|
6,493
|
7,747
|
13,419
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
7,983
|
6,493
|
7,747
|
13,419
|
26,067
|