|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
8,828
|
13,549
|
11,332
|
4,737
|
6,564
|
|
2. Payment to suppliers
|
-5,143
|
-7,700
|
-7,543
|
-1,355
|
4,866
|
|
3. Payroll
|
-5,609
|
-13,046
|
-3,821
|
-1,824
|
-3,652
|
|
4. Interest expense
|
-173
|
-1,171
|
-1,023
|
-881
|
-2,333
|
|
5. Business income tax paid
|
|
|
0
|
|
0
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
1,432
|
10,056
|
36
|
0
|
-102
|
|
8. Other payments from oprerating activities
|
-3,935
|
-1
|
-5,653
|
-6,864
|
-7,228
|
|
Net cashflow from operating activities
|
-4,601
|
1,688
|
-6,673
|
-6,188
|
-1,885
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
9
|
|
|
19
|
62
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
0
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
15
|
0
|
|
7. Dividends and interest received
|
|
15
|
|
|
15
|
|
Net cashflow from investing activities
|
9
|
15
|
0
|
34
|
78
|
|
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
|
|
|
6,970
|
6,935
|
3,390
|
|
4. Repayments of borrowing
|
2,345
|
-1,533
|
-52
|
0
|
-1,650
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
0
|
|
0
|
|
7. Dividends paid
|
|
|
0
|
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
2,345
|
-1,533
|
6,917
|
6,935
|
1,740
|
|
Net cashflow of the year
|
-2,248
|
170
|
245
|
782
|
-68
|
|
Cash and cash equivalents at the beginning of year
|
2,273
|
26
|
195
|
440
|
1,222
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
26
|
195
|
440
|
1,222
|
1,154
|