I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
178,343
|
11,923
|
2. Payment to suppliers
|
-105,163
|
-6,281
|
3. Payroll
|
-46,130
|
-5,847
|
4. Interest expense
|
-39
|
0
|
5. Business income tax paid
|
-2,272
|
-106
|
6. VAT Paid
|
|
0
|
7. Other receipts from operating activities
|
18,738
|
4,499
|
8. Other payments from oprerating activities
|
-24,605
|
-13,549
|
Net cashflow from operating activities
|
18,874
|
-9,361
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-20,202
|
0
|
2. Proceeds from disposals of fixed assets
|
873
|
38
|
3. Purchases of debt instruments of other entities
|
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
5. Investment in other entities
|
|
0
|
6. Proceeds from disinvestment in other entities
|
|
0
|
7. Dividends and interest received
|
1,371
|
202
|
Net cashflow from investing activities
|
-17,958
|
241
|
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
|
|
0
|
8. Purchase of funds
|
|
0
|
Net cashflow from financing activities
|
|
0
|
Net cashflow of the year
|
915
|
-9,120
|
Cash and cash equivalents at the beginning of year
|
27,252
|
23,429
|
Effect of foreign exchange differences
|
|
0
|
Cash and cash equivalents at the end of year
|
28,167
|
14,309
|