I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
18,323
|
22,833
|
23,170
|
18,020
|
21,357
|
2. Payment to suppliers
|
-4,937
|
-4,998
|
-4,130
|
-3,199
|
-4,710
|
3. Payroll
|
0
|
-6,557
|
-6,017
|
-6,310
|
-5,925
|
4. Interest expense
|
-9,242
|
|
|
|
|
5. Business income tax paid
|
-110
|
-489
|
-821
|
-1,541
|
-1,571
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,276
|
75
|
265
|
227
|
682
|
8. Other payments from oprerating activities
|
-8,912
|
-6,167
|
-5,673
|
-4,403
|
-5,395
|
Net cashflow from operating activities
|
-3,603
|
4,698
|
6,794
|
2,794
|
4,440
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-320
|
0
|
-1,656
|
-217
|
-4,409
|
2. Proceeds from disposals of fixed assets
|
|
190
|
430
|
1,691
|
|
3. Purchases of debt instruments of other entities
|
-5,510
|
-13,074
|
-22,099
|
-32,618
|
-22,333
|
4. Proceeds from sales of debt instruments of other entities
|
12,390
|
7,668
|
14,675
|
39,848
|
22,400
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
861
|
468
|
624
|
1,767
|
689
|
Net cashflow from investing activities
|
7,420
|
-4,748
|
-8,025
|
10,470
|
-3,654
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-660
|
-1
|
-1,864
|
-2,904
|
-2,865
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-660
|
-1
|
-1,864
|
-2,904
|
-2,865
|
Net cashflow of the year
|
3,158
|
-51
|
-3,095
|
10,361
|
-2,079
|
Cash and cash equivalents at the beginning of year
|
4,540
|
7,698
|
7,647
|
4,552
|
14,913
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
7,698
|
7,647
|
4,552
|
14,913
|
12,834
|