I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
23,531
|
29,142
|
2. Payment to suppliers
|
-5,568
|
-9,333
|
3. Payroll
|
-9,934
|
-9,236
|
4. Interest expense
|
-100
|
-305
|
5. Business income tax paid
|
-324
|
-313
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
4,107
|
1,183
|
8. Other payments from oprerating activities
|
-8,031
|
-4,437
|
Net cashflow from operating activities
|
3,681
|
6,700
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-8,296
|
-8,458
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
-5,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
10,000
|
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
619
|
11
|
Net cashflow from investing activities
|
-2,677
|
-8,448
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
905
|
5,724
|
4. Repayments of borrowing
|
-2,250
|
-6,950
|
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
|
-1,345
|
-1,226
|
Net cashflow of the year
|
-341
|
-2,973
|
Cash and cash equivalents at the beginning of year
|
8,275
|
7,934
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
7,934
|
4,960
|