|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
28,428
|
34,193
|
35,327
|
33,340
|
33,657
|
|
2. Payment to suppliers
|
-51,144
|
-64,678
|
-57,593
|
-65,979
|
-50,182
|
|
3. Payroll
|
-26,355
|
-27,350
|
-29,070
|
-25,941
|
-29,036
|
|
4. Interest expense
|
-201
|
-95
|
-146
|
-92
|
-59
|
|
5. Business income tax paid
|
|
-4,455
|
-2,400
|
-1,600
|
-2,490
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
126,811
|
147,225
|
170,157
|
143,102
|
153,019
|
|
8. Other payments from oprerating activities
|
-51,105
|
-106,839
|
-123,562
|
-67,919
|
-72,608
|
|
Net cashflow from operating activities
|
26,434
|
-21,998
|
-7,287
|
14,912
|
32,301
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,066
|
-323
|
-72
|
-967
|
-635
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
0
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
63
|
40
|
32
|
98
|
70
|
|
Net cashflow from investing activities
|
-1,004
|
-284
|
-40
|
-869
|
-566
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
449
|
|
500
|
21,681
|
5,710
|
|
4. Repayments of borrowing
|
-8,792
|
-4,057
|
-8,868
|
-7,427
|
-11,702
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
|
|
|
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-8,344
|
-4,057
|
-8,368
|
14,254
|
-5,992
|
|
Net cashflow of the year
|
17,086
|
-26,339
|
-15,694
|
28,296
|
25,743
|
|
Cash and cash equivalents at the beginning of year
|
69,066
|
86,152
|
59,813
|
44,119
|
72,415
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
86,152
|
59,813
|
44,119
|
72,415
|
98,159
|