I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
32,502
|
35,657
|
37,985
|
2. Payment to suppliers
|
-22,387
|
-26,034
|
-25,766
|
3. Payroll
|
-7,463
|
-7,738
|
-7,997
|
4. Interest expense
|
|
|
|
5. Business income tax paid
|
-689
|
-1,070
|
-1,967
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
916
|
1,523
|
943
|
8. Other payments from oprerating activities
|
-2,696
|
-2,828
|
-3,503
|
Net cashflow from operating activities
|
184
|
-490
|
-305
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-30
|
-241
|
-65
|
2. Proceeds from disposals of fixed assets
|
|
16
|
|
3. Purchases of debt instruments of other entities
|
-29,846
|
-7,000
|
-19,000
|
4. Proceeds from sales of debt instruments of other entities
|
26,660
|
20,000
|
19,000
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
7. Dividends and interest received
|
147
|
439
|
306
|
Net cashflow from investing activities
|
-3,069
|
13,214
|
241
|
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
|
-2,035
|
-2,137
|
-2,137
|
8. Purchase of funds
|
|
|
|
Net cashflow from financing activities
|
-2,035
|
-2,137
|
-2,137
|
Net cashflow of the year
|
-4,920
|
10,587
|
-2,201
|
Cash and cash equivalents at the beginning of year
|
7,482
|
2,562
|
13,149
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
2,562
|
13,149
|
10,947
|