I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
168,763
|
162,141
|
174,991
|
187,531
|
196,363
|
2. Payment to suppliers
|
-110,813
|
-82,757
|
-109,058
|
-126,148
|
-108,076
|
3. Payroll
|
-39,950
|
-40,782
|
-45,445
|
-44,817
|
-46,347
|
4. Interest expense
|
|
|
|
-16
|
|
5. Business income tax paid
|
-1,420
|
-2,130
|
-2,164
|
-3,224
|
-3,149
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
129,757
|
7,270
|
4,787
|
4,398
|
4,046
|
8. Other payments from oprerating activities
|
-152,308
|
-26,701
|
-25,320
|
-27,921
|
-26,493
|
Net cashflow from operating activities
|
-5,971
|
17,040
|
-2,208
|
-10,198
|
16,343
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-8,869
|
-6,917
|
-6,743
|
-10,858
|
-9,882
|
2. Proceeds from disposals of fixed assets
|
156
|
31
|
|
|
5
|
3. Purchases of debt instruments of other entities
|
-39,500
|
-2,000
|
-57,789
|
-27,235
|
|
4. Proceeds from sales of debt instruments of other entities
|
53,211
|
12,782
|
59,189
|
71,251
|
27,892
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
463
|
341
|
483
|
383
|
864
|
Net cashflow from investing activities
|
5,461
|
4,237
|
-4,860
|
33,541
|
18,879
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
4,000
|
|
4. Repayments of borrowing
|
|
|
|
-4,000
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-3,612
|
-7,608
|
-8,213
|
-8,966
|
-9,833
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-3,612
|
-7,608
|
-8,213
|
-8,966
|
-9,833
|
Net cashflow of the year
|
-4,122
|
13,669
|
-15,281
|
14,377
|
25,389
|
Cash and cash equivalents at the beginning of year
|
22,649
|
18,527
|
32,195
|
16,915
|
31,291
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
18,527
|
32,195
|
16,915
|
31,291
|
56,680
|