|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
42,691
|
43,870
|
47,515
|
47,180
|
51,354
|
|
2. Payment to suppliers
|
-41,079
|
-30,981
|
-43,065
|
-35,072
|
-35,058
|
|
3. Payroll
|
-4,215
|
-4,440
|
-4,301
|
-10,094
|
-4,933
|
|
4. Interest expense
|
-462
|
-327
|
-234
|
-349
|
-352
|
|
5. Business income tax paid
|
-395
|
-439
|
-650
|
-425
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
265
|
273
|
632
|
137
|
276
|
|
8. Other payments from oprerating activities
|
-4,021
|
-3,277
|
-3,455
|
-3,609
|
-3,894
|
|
Net cashflow from operating activities
|
-7,216
|
4,679
|
-3,559
|
-2,232
|
7,392
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
9,401
|
-166
|
-1,371
|
-413
|
-121
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
1
|
2
|
1
|
2
|
2
|
|
Net cashflow from investing activities
|
9,402
|
-164
|
-1,370
|
-411
|
-119
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
2,693
|
1,000
|
5,258
|
7,012
|
953
|
|
4. Repayments of borrowing
|
-6,483
|
-2,769
|
-824
|
-1,824
|
-6,082
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
-2,196
|
-1,482
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-3,789
|
-3,965
|
2,952
|
5,188
|
-5,129
|
|
Net cashflow of the year
|
-1,603
|
550
|
-1,977
|
2,546
|
2,144
|
|
Cash and cash equivalents at the beginning of year
|
6,094
|
4,489
|
5,040
|
3,064
|
5,610
|
|
Effect of foreign exchange differences
|
-1
|
1
|
0
|
0
|
-144
|
|
Cash and cash equivalents at the end of year
|
4,489
|
5,040
|
3,064
|
5,610
|
7,611
|