|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
230,949
|
225,531
|
257,468
|
204,569
|
234,240
|
|
2. Payment to suppliers
|
-137,911
|
-165,100
|
-176,710
|
-141,303
|
-129,716
|
|
3. Payroll
|
-13,487
|
-16,289
|
-20,368
|
-25,241
|
-18,806
|
|
4. Interest expense
|
-122
|
-100
|
-76
|
-215
|
-293
|
|
5. Business income tax paid
|
-7,019
|
-10,524
|
-7,238
|
-9,058
|
-4,418
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
180
|
16
|
132
|
257
|
199
|
|
8. Other payments from oprerating activities
|
-64,909
|
-65,427
|
-55,771
|
-22,046
|
-79,008
|
|
Net cashflow from operating activities
|
7,680
|
-31,894
|
-2,564
|
6,963
|
2,198
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
17
|
880
|
320
|
303
|
9,606
|
|
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
|
224
|
155
|
216
|
188
|
244
|
|
Net cashflow from investing activities
|
241
|
1,035
|
536
|
490
|
9,850
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
163
|
285
|
266
|
37
|
95
|
|
4. Repayments of borrowing
|
-1,335
|
-1,393
|
-1,356
|
-1,342
|
-19,221
|
|
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
|
-1,173
|
-1,109
|
-1,089
|
-1,305
|
-19,126
|
|
Net cashflow of the year
|
6,749
|
-31,968
|
-3,117
|
6,148
|
-7,078
|
|
Cash and cash equivalents at the beginning of year
|
55,769
|
62,517
|
30,550
|
27,432
|
33,580
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
62,517
|
30,550
|
27,432
|
33,580
|
26,502
|