|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
53,704
|
61,468
|
81,236
|
73,242
|
54,009
|
|
2. Payment to suppliers
|
-17,455
|
-44,265
|
-34,523
|
-41,775
|
-64,464
|
|
3. Payroll
|
-8,813
|
-10,914
|
-11,559
|
-12,861
|
-12,532
|
|
4. Interest expense
|
-219
|
-114
|
-1,873
|
-1,035
|
-241
|
|
5. Business income tax paid
|
|
0
|
|
-31
|
0
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
18,067
|
20,632
|
21,054
|
2,292
|
4,221
|
|
8. Other payments from oprerating activities
|
-42,354
|
-23,469
|
-50,285
|
-2,555
|
-805
|
|
Net cashflow from operating activities
|
2,930
|
3,339
|
4,049
|
17,277
|
-19,812
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-169
|
-383
|
-198
|
-648
|
-82
|
|
2. Proceeds from disposals of fixed assets
|
|
110
|
-8
|
|
|
|
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
|
0
|
28
|
-28
|
0
|
0
|
|
Net cashflow from investing activities
|
-169
|
-245
|
-235
|
-648
|
-82
|
|
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
|
|
9,892
|
32,587
|
|
4. Repayments of borrowing
|
-2,390
|
-3,357
|
-3,062
|
-27,384
|
-12,726
|
|
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
|
-2,390
|
-3,357
|
-3,062
|
-17,492
|
19,861
|
|
Net cashflow of the year
|
371
|
-264
|
753
|
-864
|
-33
|
|
Cash and cash equivalents at the beginning of year
|
159
|
443
|
179
|
1,000
|
136
|
|
Effect of foreign exchange differences
|
80
|
0
|
68
|
0
|
-22
|
|
Cash and cash equivalents at the end of year
|
609
|
179
|
1,000
|
136
|
81
|