I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
130,366
|
80,362
|
99,735
|
110,940
|
67,383
|
2. Payment to suppliers
|
-28,416
|
-32,329
|
-38,470
|
-38,051
|
-33,404
|
3. Payroll
|
-48,995
|
-47,428
|
-45,856
|
-42,775
|
-37,277
|
4. Interest expense
|
-63
|
-105
|
-62
|
-29
|
-2
|
5. Business income tax paid
|
-574
|
-1,972
|
-470
|
-2,793
|
-4,268
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
7,279
|
7,592
|
8,178
|
7,916
|
10,421
|
8. Other payments from oprerating activities
|
-17,718
|
-18,519
|
-18,241
|
-19,575
|
-21,738
|
Net cashflow from operating activities
|
41,878
|
-12,400
|
4,815
|
15,632
|
-18,885
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,363
|
|
|
|
-40
|
2. Proceeds from disposals of fixed assets
|
78
|
|
97
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
-1,550
|
|
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
|
3,000
|
|
|
|
7. Dividends and interest received
|
16
|
388
|
207
|
287
|
269
|
Net cashflow from investing activities
|
-2,269
|
3,388
|
304
|
-1,263
|
230
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
-960
|
|
|
|
|
4. Repayments of borrowing
|
0
|
-2,060
|
-1,240
|
-1,240
|
-560
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-1,790
|
-2,808
|
-2,753
|
-2,478
|
-1,927
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-2,750
|
-4,868
|
-3,993
|
-3,718
|
-2,487
|
Net cashflow of the year
|
36,860
|
-13,880
|
1,126
|
10,651
|
-21,143
|
Cash and cash equivalents at the beginning of year
|
8,445
|
39,898
|
26,018
|
27,143
|
37,795
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
45,304
|
26,018
|
27,143
|
37,795
|
16,652
|