I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
4,796
|
406
|
8,710
|
5,678
|
3,201
|
2. Payment to suppliers
|
-1,839
|
-2,532
|
-2,254
|
-2,247
|
-1,726
|
3. Payroll
|
-1,352
|
-1,698
|
-1,729
|
-1,858
|
-1,463
|
4. Interest expense
|
|
|
-10
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-737
|
1,393
|
-981
|
143
|
117
|
8. Other payments from oprerating activities
|
91
|
-211
|
-1,145
|
-2,998
|
-1,349
|
Net cashflow from operating activities
|
959
|
-2,644
|
2,591
|
-1,281
|
-1,220
|
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
|
|
|
2,600
|
|
|
4. Repayments of borrowing
|
|
|
-2,600
|
|
|
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
|
960
|
-2,643
|
2,591
|
-1,281
|
-1,220
|
Cash and cash equivalents at the beginning of year
|
1,799
|
2,759
|
115
|
2,707
|
1,425
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,759
|
115
|
2,707
|
1,425
|
205
|