I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
223,497
|
273,080
|
238,740
|
232,559
|
162,468
|
2. Payment to suppliers
|
-89,267
|
-127,094
|
-124,003
|
-151,648
|
-83,567
|
3. Payroll
|
-23,952
|
-28,189
|
-24,319
|
-24,125
|
-17,818
|
4. Interest expense
|
-2,339
|
-1,572
|
-1,232
|
-388
|
-407
|
5. Business income tax paid
|
-1,005
|
-515
|
-181
|
-473
|
-255
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
741
|
558
|
3,831
|
1,846
|
1,189
|
8. Other payments from oprerating activities
|
-24,854
|
-29,187
|
-26,375
|
-29,319
|
-19,733
|
Net cashflow from operating activities
|
82,821
|
87,080
|
66,461
|
28,452
|
41,877
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-2,155
|
|
-260
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-16,500
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
4,066
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
89
|
19
|
12
|
12
|
12
|
Net cashflow from investing activities
|
-12,345
|
-2,136
|
12
|
-248
|
12
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
0
|
4. Repayments of borrowing
|
-79,244
|
-86,129
|
-69,316
|
-27,354
|
-37,297
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
0
|
|
|
Net cashflow from financing activities
|
-79,244
|
-86,129
|
-69,316
|
-27,354
|
-37,297
|
Net cashflow of the year
|
-8,768
|
-1,184
|
-2,843
|
849
|
4,592
|
Cash and cash equivalents at the beginning of year
|
8,822
|
10,713
|
9,529
|
6,686
|
7,535
|
Effect of foreign exchange differences
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
54
|
9,529
|
6,686
|
7,535
|
12,127
|