|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
83,427
|
90,517
|
86,146
|
84,325
|
95,277
|
|
2. Payment to suppliers
|
-47,137
|
-41,584
|
-41,219
|
-32,195
|
-51,379
|
|
3. Payroll
|
-7,780
|
-12,377
|
-12,488
|
-16,424
|
-10,496
|
|
4. Interest expense
|
-351
|
-416
|
-306
|
-456
|
-411
|
|
5. Business income tax paid
|
-1,386
|
-2,650
|
0
|
-5,661
|
-2,513
|
|
6. VAT Paid
|
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
20,030
|
20,363
|
19,403
|
18,935
|
22,703
|
|
8. Other payments from oprerating activities
|
-21,881
|
-26,298
|
-26,307
|
-28,221
|
-31,024
|
|
Net cashflow from operating activities
|
24,922
|
27,555
|
25,230
|
20,304
|
22,157
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,268
|
-6,984
|
-9,287
|
-2,720
|
-9,130
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-2,000
|
0
|
-6,000
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
0
|
|
|
|
5. Investment in other entities
|
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
84
|
261
|
305
|
432
|
560
|
|
Net cashflow from investing activities
|
-4,184
|
-8,723
|
-8,982
|
-8,288
|
-8,570
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
0
|
|
|
|
4. Repayments of borrowing
|
-4,103
|
-4,812
|
-4,710
|
-4,812
|
-792
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
0
|
|
|
|
7. Dividends paid
|
|
-13,644
|
0
|
|
|
|
8. Purchase of funds
|
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
-4,103
|
-18,456
|
-4,710
|
-4,812
|
-792
|
|
Net cashflow of the year
|
16,635
|
375
|
11,538
|
7,203
|
12,795
|
|
Cash and cash equivalents at the beginning of year
|
24,022
|
40,657
|
41,032
|
52,570
|
59,774
|
|
Effect of foreign exchange differences
|
|
0
|
0
|
0
|
|
|
Cash and cash equivalents at the end of year
|
40,657
|
41,032
|
52,570
|
59,774
|
72,569
|