I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
31,491
|
29,365
|
49,218
|
2. Payment to suppliers
|
-10,497
|
-7,128
|
-20,212
|
3. Payroll
|
-20,009
|
-15,057
|
-23,925
|
4. Interest expense
|
0
|
0
|
0
|
5. Business income tax paid
|
-281
|
-548
|
-944
|
6. VAT Paid
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
10,716
|
750
|
464
|
8. Other payments from oprerating activities
|
-17,564
|
-10,827
|
-8,696
|
Net cashflow from operating activities
|
-6,143
|
-3,444
|
-4,095
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
150
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-16,000
|
4. Proceeds from sales of debt instruments of other entities
|
56,869
|
28,000
|
16,000
|
5. Investment in other entities
|
-51,246
|
-27,800
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
7. Dividends and interest received
|
724
|
214
|
77
|
Net cashflow from investing activities
|
6,346
|
414
|
227
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
0
|
Net cashflow of the year
|
203
|
-3,030
|
-3,869
|
Cash and cash equivalents at the beginning of year
|
2,851
|
3,918
|
21,774
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
3,054
|
888
|
17,905
|