I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
40,162
|
42,931
|
53,358
|
22,583
|
30,029
|
2. Payment to suppliers
|
-22,743
|
-20,039
|
-34,071
|
-10,790
|
-6,181
|
3. Payroll
|
-9,746
|
-6,120
|
-8,770
|
-6,217
|
-2,655
|
4. Interest expense
|
-211
|
-147
|
-414
|
-342
|
-509
|
5. Business income tax paid
|
-706
|
-502
|
-1,381
|
0
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
103
|
27
|
154
|
119
|
105
|
8. Other payments from oprerating activities
|
-8,184
|
-7,038
|
-9,784
|
-6,546
|
-15,815
|
Net cashflow from operating activities
|
-1,325
|
9,112
|
-908
|
-1,193
|
4,974
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-5,061
|
|
-375
|
-72
|
2. Proceeds from disposals of fixed assets
|
|
59
|
1,172
|
|
123
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2
|
4
|
40
|
6
|
21
|
Net cashflow from investing activities
|
2
|
-4,998
|
1,212
|
-369
|
72
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
4,000
|
|
|
3,000
|
4. Repayments of borrowing
|
|
-3,000
|
|
|
-3,400
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-1,992
|
|
-2,062
|
0
|
-2,569
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-1,992
|
1,000
|
-2,062
|
0
|
-2,969
|
Net cashflow of the year
|
-3,315
|
5,114
|
-1,758
|
-1,562
|
2,078
|
Cash and cash equivalents at the beginning of year
|
3,381
|
66
|
5,180
|
3,422
|
1,860
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
66
|
5,180
|
3,422
|
1,860
|
3,938
|