I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
27,838
|
12,975
|
2. Payment to suppliers
|
-13,276
|
-11,962
|
3. Payroll
|
-7,630
|
-9,178
|
4. Interest expense
|
|
|
5. Business income tax paid
|
|
-62
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
7,997
|
5,245
|
8. Other payments from oprerating activities
|
-1,789
|
-6,486
|
Net cashflow from operating activities
|
13,141
|
-9,468
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-863
|
863
|
2. Proceeds from disposals of fixed assets
|
1,138
|
-1,138
|
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
|
8
|
9
|
Net cashflow from investing activities
|
284
|
-267
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
|
|
4. Repayments of borrowing
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
|
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
|
|
Net cashflow of the year
|
13,425
|
-9,735
|
Cash and cash equivalents at the beginning of year
|
11,639
|
25,064
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
25,064
|
15,329
|