I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
27,707
|
11,187
|
14,036
|
18,473
|
12,307
|
2. Payment to suppliers
|
-11,738
|
-4,782
|
-9,790
|
-10,901
|
-8,642
|
3. Payroll
|
-9,098
|
-4,646
|
-2,994
|
-3,862
|
-1,631
|
4. Interest expense
|
-920
|
0
|
0
|
0
|
-1,286
|
5. Business income tax paid
|
0
|
-145
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
17
|
46
|
38
|
195
|
186
|
8. Other payments from oprerating activities
|
-2,568
|
-719
|
-1,730
|
-3,098
|
-1,423
|
Net cashflow from operating activities
|
3,401
|
942
|
-441
|
808
|
-491
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
158
|
17
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
1
|
1
|
1
|
4
|
2
|
Net cashflow from investing activities
|
159
|
18
|
1
|
4
|
2
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
19,114
|
1,600
|
0
|
0
|
0
|
4. Repayments of borrowing
|
-25,015
|
-2,000
|
0
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-5,901
|
-400
|
0
|
0
|
0
|
Net cashflow of the year
|
-2,342
|
560
|
-440
|
811
|
-489
|
Cash and cash equivalents at the beginning of year
|
3,114
|
773
|
1,333
|
1,361
|
2,172
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
773
|
1,333
|
893
|
2,172
|
1,683
|