I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
1,860
|
5,149
|
3,918
|
10,967
|
3,250
|
2. Payment to suppliers
|
-3,086
|
-3,482
|
-2,848
|
-8,086
|
2,326
|
3. Payroll
|
-1,230
|
-846
|
-756
|
-2,177
|
-659
|
4. Interest expense
|
-232
|
0
|
-300
|
0
|
0
|
5. Business income tax paid
|
0
|
0
|
0
|
0
|
0
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
582
|
644
|
695
|
1,638
|
11,455
|
8. Other payments from oprerating activities
|
-163
|
-947
|
-242
|
-1,888
|
-16,006
|
Net cashflow from operating activities
|
-2,269
|
519
|
466
|
454
|
366
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
0
|
1
|
1
|
0
|
2
|
Net cashflow from investing activities
|
0
|
1
|
1
|
0
|
2
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
858
|
0
|
48
|
4. Repayments of borrowing
|
0
|
0
|
-328
|
-328
|
-256
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
530
|
-328
|
-208
|
Net cashflow of the year
|
-2,269
|
519
|
997
|
126
|
159
|
Cash and cash equivalents at the beginning of year
|
3,717
|
1,448
|
1,967
|
2,964
|
3,090
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
1,448
|
1,967
|
2,964
|
3,090
|
1,733
|