I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
71,949
|
57,847
|
78,411
|
68,458
|
40,595
|
2. Payment to suppliers
|
-38,702
|
-17,439
|
-45,642
|
-40,492
|
-22,811
|
3. Payroll
|
-10,533
|
-20,246
|
-12,766
|
-11,153
|
-9,723
|
4. Interest expense
|
-98
|
0
|
|
|
|
5. Business income tax paid
|
-1,014
|
-701
|
-1,920
|
-1,124
|
|
6. VAT Paid
|
0
|
|
0
|
|
|
7. Other receipts from operating activities
|
5,626
|
5,015
|
7,612
|
8,036
|
8,980
|
8. Other payments from oprerating activities
|
-17,567
|
-16,866
|
-16,771
|
-17,243
|
-13,075
|
Net cashflow from operating activities
|
9,661
|
7,611
|
8,925
|
6,482
|
3,964
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,222
|
-325
|
-2,992
|
-592
|
-598
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-40,000
|
-10,000
|
-52,000
|
-52,000
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
40,000
|
|
50,000
|
52,000
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
493
|
3,294
|
140
|
147
|
221
|
Net cashflow from investing activities
|
-729
|
2,969
|
-12,852
|
-2,446
|
-378
|
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
|
-818
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-2,654
|
-3,438
|
-4,002
|
-4,002
|
-2,312
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-3,472
|
-3,438
|
-4,002
|
-4,002
|
-2,312
|
Net cashflow of the year
|
5,460
|
7,143
|
-7,929
|
34
|
1,274
|
Cash and cash equivalents at the beginning of year
|
17,931
|
10,294
|
17,435
|
9,509
|
9,546
|
Effect of foreign exchange differences
|
2
|
-2
|
3
|
3
|
4
|
Cash and cash equivalents at the end of year
|
23,394
|
17,435
|
9,509
|
9,546
|
10,824
|