I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
166,960
|
77,718
|
64,367
|
19,613
|
11,994
|
2. Payment to suppliers
|
-90,258
|
-47,456
|
-36,301
|
-15,853
|
-4,920
|
3. Payroll
|
-56,744
|
-38,771
|
-27,158
|
-1,771
|
-2,690
|
4. Interest expense
|
0
|
0
|
|
|
-1
|
5. Business income tax paid
|
0
|
-699
|
|
|
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
1,562
|
622
|
1,729
|
1,642
|
488
|
8. Other payments from oprerating activities
|
-7,555
|
-3,714
|
-2,685
|
-5,751
|
-5,138
|
Net cashflow from operating activities
|
13,965
|
-12,300
|
-47
|
-2,120
|
-267
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-6,203
|
-1,681
|
-831
|
|
-361
|
2. Proceeds from disposals of fixed assets
|
0
|
193
|
|
184
|
445
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
|
|
5. Investment in other entities
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
8
|
2
|
8
|
3
|
0
|
Net cashflow from investing activities
|
-6,195
|
-1,485
|
-823
|
187
|
83
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
0
|
0
|
|
|
300
|
4. Repayments of borrowing
|
0
|
0
|
|
|
-200
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
0
|
0
|
|
|
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
0
|
0
|
|
|
100
|
Net cashflow of the year
|
7,770
|
-13,785
|
-871
|
-1,933
|
-83
|
Cash and cash equivalents at the beginning of year
|
7,538
|
15,293
|
1,505
|
2,367
|
436
|
Effect of foreign exchange differences
|
-16
|
-2
|
-1
|
1
|
0
|
Cash and cash equivalents at the end of year
|
15,293
|
1,505
|
633
|
436
|
352
|