|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
11,204
|
34,542
|
28,795
|
26,450
|
29,832
|
|
2. Payment to suppliers
|
-1,185
|
-36,533
|
-27,245
|
-16,822
|
-12,361
|
|
3. Payroll
|
-1,071
|
-817
|
-2,228
|
-2,640
|
-2,518
|
|
4. Interest expense
|
-1
|
-30
|
-80
|
-113
|
-191
|
|
5. Business income tax paid
|
-81
|
|
0
|
-535
|
-3,400
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
97
|
4,999
|
5,063
|
245
|
-4,887
|
|
8. Other payments from oprerating activities
|
-363
|
-7,066
|
-2,736
|
-8,647
|
-917
|
|
Net cashflow from operating activities
|
8,600
|
-4,905
|
1,568
|
-2,061
|
5,559
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
0
|
|
-16,213
|
|
2. Proceeds from disposals of fixed assets
|
300
|
3
|
0
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
|
0
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
533
|
5,053
|
0
|
|
119
|
|
5. Investment in other entities
|
-9,950
|
|
0
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
0
|
|
7. Dividends and interest received
|
0
|
10
|
0
|
|
0
|
|
Net cashflow from investing activities
|
-9,117
|
5,066
|
0
|
|
-16,094
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
0
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
|
0
|
|
3. Proceeds from borrowings
|
|
|
3,679
|
2,554
|
9,270
|
|
4. Repayments of borrowing
|
|
|
-3,860
|
-2,203
|
-1,150
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
0
|
|
0
|
|
7. Dividends paid
|
|
|
0
|
-6,777
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
|
|
-181
|
-6,427
|
8,120
|
|
Net cashflow of the year
|
-517
|
161
|
1,387
|
-8,488
|
-2,415
|
|
Cash and cash equivalents at the beginning of year
|
557
|
312
|
17,493
|
18,881
|
10,392
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
40
|
473
|
18,881
|
10,392
|
7,978
|