I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
3,582
|
63,724
|
19,648
|
18,296
|
2,529
|
2. Payment to suppliers
|
-10,573
|
-22,986
|
-7,425
|
-6,737
|
-3,953
|
3. Payroll
|
-4,423
|
-19,011
|
-7,717
|
-5,378
|
-377
|
4. Interest expense
|
-145
|
-886
|
-397
|
-171
|
171
|
5. Business income tax paid
|
0
|
|
|
0
|
0
|
6. VAT Paid
|
0
|
|
|
5,934
|
-5,934
|
7. Other receipts from operating activities
|
40,231
|
83,905
|
29,636
|
0
|
14,004
|
8. Other payments from oprerating activities
|
-24,647
|
-88,736
|
-27,591
|
-9,977
|
-7,968
|
Net cashflow from operating activities
|
4,025
|
16,009
|
6,155
|
1,967
|
-1,528
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-140
|
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
|
|
|
4
|
-4
|
3. Purchases of debt instruments of other entities
|
|
|
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
0
|
0
|
5. Investment in other entities
|
|
|
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
0
|
7. Dividends and interest received
|
1
|
3
|
1
|
1
|
0
|
Net cashflow from investing activities
|
1
|
-137
|
1
|
5
|
-4
|
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
|
505
|
505
|
5,952
|
1,742
|
-1,592
|
4. Repayments of borrowing
|
-2,132
|
-15,031
|
-14,366
|
-4,197
|
2,947
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
0
|
6. Repayments of financial leases
|
|
|
|
0
|
0
|
7. Dividends paid
|
|
|
|
0
|
0
|
8. Purchase of funds
|
|
|
|
0
|
0
|
Net cashflow from financing activities
|
-1,627
|
-14,526
|
-8,414
|
-2,455
|
1,355
|
Net cashflow of the year
|
2,399
|
1,345
|
-2,259
|
-484
|
-177
|
Cash and cash equivalents at the beginning of year
|
6,966
|
4,003
|
5,348
|
3,889
|
3,405
|
Effect of foreign exchange differences
|
|
|
|
0
|
0
|
Cash and cash equivalents at the end of year
|
9,366
|
5,348
|
3,089
|
3,405
|
3,097
|