I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
349
|
1,520
|
893
|
3,507
|
5,195
|
2. Payment to suppliers
|
-105
|
-1,099
|
-1,140
|
-20,293
|
-12,229
|
3. Payroll
|
-714
|
-1,213
|
-646
|
-599
|
-386
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
536
|
1,653
|
512
|
8,416
|
2,034
|
8. Other payments from oprerating activities
|
-561
|
-2,007
|
-1,860
|
-6,155
|
-3,259
|
Net cashflow from operating activities
|
-495
|
-1,146
|
-2,241
|
-15,124
|
-8,645
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-95
|
|
-38
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
-100
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
100
|
|
|
5. Investment in other entities
|
|
-7,350
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
9,700
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
|
-7,445
|
|
9,662
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
350
|
9,860
|
2,050
|
16,050
|
10,175
|
4. Repayments of borrowing
|
|
-390
|
|
-6,500
|
-4,340
|
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
|
350
|
9,470
|
2,050
|
9,550
|
5,835
|
Net cashflow of the year
|
-145
|
879
|
-191
|
4,088
|
-2,809
|
Cash and cash equivalents at the beginning of year
|
1,643
|
1,498
|
8,450
|
8,260
|
6,274
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,498
|
8,450
|
8,260
|
6,274
|
3,465
|