|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
51,235
|
47,515
|
55,174
|
58,842
|
58,027
|
|
2. Payment to suppliers
|
-26,536
|
-25,548
|
-24,092
|
-28,213
|
-10,826
|
|
3. Payroll
|
-9,005
|
-19,829
|
-9,121
|
-9,325
|
-10,350
|
|
4. Interest expense
|
|
|
|
0
|
|
|
5. Business income tax paid
|
-1,040
|
-1,254
|
-510
|
-1,248
|
-1,691
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
579
|
1,220
|
735
|
804
|
694
|
|
8. Other payments from oprerating activities
|
-6,221
|
-7,840
|
-8,147
|
-9,417
|
-9,879
|
|
Net cashflow from operating activities
|
9,013
|
-5,737
|
14,040
|
11,443
|
25,974
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,065
|
-1,623
|
-1,742
|
-2,338
|
-1,617
|
|
2. Proceeds from disposals of fixed assets
|
5
|
|
|
0
|
52
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
0
|
-3,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
0
|
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
335
|
294
|
337
|
414
|
616
|
|
Net cashflow from investing activities
|
-2,724
|
-1,329
|
-1,405
|
-1,924
|
-3,949
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
|
|
|
0
|
|
|
4. Repayments of borrowing
|
|
|
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
|
-10,221
|
0
|
0
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
|
|
-10,221
|
0
|
0
|
|
Net cashflow of the year
|
6,288
|
-7,066
|
2,413
|
9,519
|
22,025
|
|
Cash and cash equivalents at the beginning of year
|
50,392
|
56,680
|
49,614
|
52,027
|
61,546
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
56,680
|
49,614
|
52,027
|
61,546
|
83,572
|