|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
5,339
|
7,988
|
4,506
|
8,210
|
6,030
|
|
2. Payment to suppliers
|
-2,221
|
-651
|
-4,225
|
-496
|
3,353
|
|
3. Payroll
|
-695
|
-2,637
|
-1,146
|
-1,907
|
-2,165
|
|
4. Interest expense
|
|
|
|
0
|
|
|
5. Business income tax paid
|
-240
|
-264
|
-139
|
-1,421
|
-353
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
299
|
4,036
|
1,954
|
477
|
339
|
|
8. Other payments from oprerating activities
|
-4,228
|
-1,403
|
-6,974
|
-1,642
|
-7,691
|
|
Net cashflow from operating activities
|
-1,745
|
7,069
|
-6,024
|
3,220
|
-486
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
|
-55,000
|
0
|
0
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
55,000
|
|
|
0
|
|
|
5. Investment in other entities
|
|
|
|
0
|
55,000
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
65
|
8
|
3,889
|
30
|
31
|
|
Net cashflow from investing activities
|
55,065
|
-54,992
|
3,889
|
30
|
55,031
|
|
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
|
|
|
4. Repayments of borrowing
|
|
|
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
|
-4,561
|
0
|
0
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
|
|
-4,561
|
0
|
0
|
|
Net cashflow of the year
|
53,320
|
-47,923
|
-6,696
|
3,250
|
54,544
|
|
Cash and cash equivalents at the beginning of year
|
26,836
|
80,157
|
32,235
|
25,539
|
28,789
|
|
Effect of foreign exchange differences
|
1
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
80,157
|
32,235
|
25,539
|
28,789
|
83,333
|