I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
162,438
|
175,622
|
191,865
|
184,180
|
196,570
|
2. Payment to suppliers
|
-126,053
|
-149,721
|
-158,285
|
-146,718
|
-148,703
|
3. Payroll
|
-22,565
|
-17,900
|
-18,220
|
-19,522
|
-20,764
|
4. Interest expense
|
-6,517
|
-2,223
|
-3,182
|
-2,514
|
-5,005
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
7,186
|
10,734
|
2,801
|
2,543
|
5,448
|
8. Other payments from oprerating activities
|
-11,169
|
-12,377
|
-11,332
|
-16,648
|
-21,925
|
Net cashflow from operating activities
|
3,319
|
4,135
|
3,648
|
1,322
|
5,621
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-42
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
3
|
4
|
8
|
5
|
3
|
Net cashflow from investing activities
|
-39
|
4
|
8
|
5
|
3
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
12,232
|
7,690
|
780
|
980
|
250
|
4. Repayments of borrowing
|
-15,718
|
-10,529
|
-1,257
|
-2,475
|
-4,405
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-500
|
-941
|
-187
|
-4
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-3,986
|
-3,780
|
-664
|
-1,499
|
-4,155
|
Net cashflow of the year
|
-705
|
359
|
2,992
|
-173
|
1,469
|
Cash and cash equivalents at the beginning of year
|
1,113
|
407
|
765
|
3,757
|
3,584
|
Effect of foreign exchange differences
|
0
|
-1
|
|
0
|
|
Cash and cash equivalents at the end of year
|
407
|
765
|
3,757
|
3,584
|
5,053
|