I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
7,366
|
11,249
|
12,011
|
2. Payment to suppliers
|
-4,683
|
-2,426
|
-11,336
|
3. Payroll
|
-926
|
-668
|
-1,050
|
4. Interest expense
|
-174
|
-126
|
|
5. Business income tax paid
|
248
|
-204
|
|
6. VAT Paid
|
0
|
|
|
7. Other receipts from operating activities
|
176
|
93
|
9,191
|
8. Other payments from oprerating activities
|
-1,304
|
-3,525
|
-8,990
|
Net cashflow from operating activities
|
704
|
4,393
|
-174
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
11
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
700
|
|
5. Investment in other entities
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
7. Dividends and interest received
|
30
|
24
|
128
|
Net cashflow from investing activities
|
30
|
724
|
139
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
3. Proceeds from borrowings
|
0
|
918
|
7,631
|
4. Repayments of borrowing
|
-147
|
-6,800
|
-3,862
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
6. Repayments of financial leases
|
-91
|
-39
|
|
7. Dividends paid
|
0
|
|
|
8. Purchase of funds
|
0
|
|
|
Net cashflow from financing activities
|
-237
|
-5,921
|
3,769
|
Net cashflow of the year
|
496
|
-803
|
3,734
|
Cash and cash equivalents at the beginning of year
|
4,449
|
4,945
|
2,827
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
4,945
|
4,142
|
6,561
|