|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
49,802
|
52,348
|
58,867
|
57,144
|
71,082
|
|
2. Payment to suppliers
|
-36,865
|
-29,205
|
-39,078
|
-43,000
|
-53,355
|
|
3. Payroll
|
-7,513
|
-7,442
|
-7,581
|
-11,374
|
-7,370
|
|
4. Interest expense
|
-312
|
-296
|
-222
|
-395
|
-741
|
|
5. Business income tax paid
|
-831
|
0
|
-1,884
|
-615
|
-1,104
|
|
6. VAT Paid
|
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
17
|
447
|
98
|
263
|
109
|
|
8. Other payments from oprerating activities
|
-6,358
|
-18,948
|
-3,826
|
-3,419
|
-9,085
|
|
Net cashflow from operating activities
|
-2,060
|
-3,096
|
6,373
|
-1,397
|
-466
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,054
|
-1,369
|
-457
|
-3,343
|
-854
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
0
|
263
|
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
0
|
|
|
|
5. Investment in other entities
|
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
-45
|
101
|
155
|
13
|
384
|
|
Net cashflow from investing activities
|
-4,100
|
-1,267
|
-302
|
-3,067
|
-470
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
17,078
|
12,926
|
18,147
|
23,533
|
29,277
|
|
4. Repayments of borrowing
|
-10,254
|
-17,357
|
-18,030
|
-14,743
|
-21,388
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
0
|
|
|
|
7. Dividends paid
|
|
6,204
|
0
|
|
|
|
8. Purchase of funds
|
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
6,824
|
1,773
|
117
|
8,790
|
7,889
|
|
Net cashflow of the year
|
664
|
-2,590
|
6,187
|
4,326
|
6,953
|
|
Cash and cash equivalents at the beginning of year
|
29,834
|
31,270
|
28,679
|
34,410
|
38,740
|
|
Effect of foreign exchange differences
|
773
|
0
|
-457
|
4
|
328
|
|
Cash and cash equivalents at the end of year
|
31,270
|
28,679
|
34,410
|
38,740
|
46,022
|