|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
48,872
|
48,091
|
46,714
|
37,790
|
50,612
|
|
2. Payment to suppliers
|
-27,099
|
-26,803
|
-22,100
|
-23,106
|
-26,348
|
|
3. Payroll
|
-16,862
|
-13,480
|
-13,797
|
-13,567
|
-17,905
|
|
4. Interest expense
|
-11
|
|
0
|
0
|
|
|
5. Business income tax paid
|
|
|
0
|
|
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
12,528
|
10,261
|
12,903
|
4,133
|
13,939
|
|
8. Other payments from oprerating activities
|
-55,668
|
-7,545
|
-49,603
|
-47,813
|
-9,331
|
|
Net cashflow from operating activities
|
-38,240
|
10,524
|
-25,883
|
-42,565
|
10,966
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,353
|
-1,966
|
-1,394
|
-630
|
-47
|
|
2. Proceeds from disposals of fixed assets
|
|
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-55,500
|
-78,000
|
-20,000
|
-179,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
16,000
|
30,000
|
169,000
|
0
|
156,000
|
|
5. Investment in other entities
|
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
|
7. Dividends and interest received
|
88
|
132
|
200
|
232
|
9,968
|
|
Net cashflow from investing activities
|
14,734
|
-27,334
|
89,806
|
-20,398
|
-13,079
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
4,000
|
|
0
|
0
|
|
|
4. Repayments of borrowing
|
-4,000
|
|
0
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
|
0
|
|
|
|
7. Dividends paid
|
|
|
0
|
|
-2
|
|
8. Purchase of funds
|
|
|
0
|
|
|
|
Net cashflow from financing activities
|
|
|
0
|
|
-2
|
|
Net cashflow of the year
|
-23,506
|
-16,810
|
63,923
|
-62,962
|
-2,114
|
|
Cash and cash equivalents at the beginning of year
|
45,410
|
21,904
|
5,093
|
69,016
|
6,054
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
21,904
|
5,093
|
69,016
|
6,054
|
3,940
|