|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
32,648
|
37,651
|
34,035
|
28,428
|
34,193
|
|
2. Payment to suppliers
|
-35,005
|
-45,215
|
-48,399
|
-51,144
|
-64,678
|
|
3. Payroll
|
-26,674
|
-41,028
|
-26,394
|
-26,355
|
-27,350
|
|
4. Interest expense
|
-246
|
-385
|
-335
|
-201
|
-95
|
|
5. Business income tax paid
|
-3,212
|
-1,900
|
|
|
-4,455
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
125,234
|
165,339
|
149,293
|
126,811
|
147,225
|
|
8. Other payments from oprerating activities
|
-103,352
|
-114,272
|
-56,118
|
-51,105
|
-106,839
|
|
Net cashflow from operating activities
|
-10,607
|
190
|
52,082
|
26,434
|
-21,998
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,000
|
-120
|
-549
|
-1,066
|
-323
|
|
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
|
56
|
192
|
108
|
63
|
40
|
|
Net cashflow from investing activities
|
-944
|
72
|
-441
|
-1,004
|
-284
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
3,725
|
|
1,084
|
449
|
|
|
4. Repayments of borrowing
|
-16,544
|
-7,964
|
-20,378
|
-8,792
|
-4,057
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-12,819
|
-7,964
|
-19,294
|
-8,344
|
-4,057
|
|
Net cashflow of the year
|
-24,370
|
-7,702
|
32,347
|
17,086
|
-26,339
|
|
Cash and cash equivalents at the beginning of year
|
68,834
|
44,421
|
36,719
|
69,066
|
86,152
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
44,464
|
36,719
|
69,066
|
86,152
|
59,813
|