I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
115
|
352
|
887
|
2,045
|
3,744
|
2. Payment to suppliers
|
-53
|
-186
|
-139
|
-208
|
-1,799
|
3. Payroll
|
-208
|
-307
|
-577
|
-1,146
|
-4,239
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
31
|
|
|
|
471
|
8. Other payments from oprerating activities
|
-254
|
-172
|
-174
|
-228
|
-518
|
Net cashflow from operating activities
|
-369
|
-312
|
-4
|
462
|
-2,342
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
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
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
0
|
0
|
0
|
0
|
0
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
100
|
|
|
|
2,450
|
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
|
100
|
|
|
|
2,450
|
Net cashflow of the year
|
-269
|
-312
|
-4
|
462
|
108
|
Cash and cash equivalents at the beginning of year
|
2,334
|
2,065
|
1,753
|
1,750
|
2,212
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,065
|
1,753
|
1,750
|
2,212
|
2,320
|