I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
219,808
|
199,094
|
216,711
|
232,324
|
244,590
|
2. Payment to suppliers
|
-160,346
|
-132,806
|
-131,980
|
-158,131
|
-165,343
|
3. Payroll
|
-17,307
|
-26,014
|
-12,921
|
-20,271
|
-16,638
|
4. Interest expense
|
-288
|
-243
|
-217
|
-192
|
-167
|
5. Business income tax paid
|
-4,414
|
-4,475
|
-7,196
|
-8,283
|
-5,273
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
322
|
240
|
271
|
659
|
251
|
8. Other payments from oprerating activities
|
-43,769
|
-38,595
|
-74,339
|
-52,761
|
-57,830
|
Net cashflow from operating activities
|
-5,993
|
-2,800
|
-9,671
|
-6,655
|
-410
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
180
|
372
|
15
|
680
|
16
|
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
|
0
|
|
|
|
|
7. Dividends and interest received
|
503
|
209
|
227
|
173
|
238
|
Net cashflow from investing activities
|
683
|
581
|
242
|
853
|
254
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
321
|
37
|
164
|
133
|
130
|
4. Repayments of borrowing
|
-1,385
|
-1,302
|
-1,484
|
-1,526
|
-1,342
|
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
|
-1,064
|
-1,265
|
-1,320
|
-1,393
|
-1,212
|
Net cashflow of the year
|
-6,374
|
-3,483
|
-10,749
|
-7,196
|
-1,368
|
Cash and cash equivalents at the beginning of year
|
87,690
|
81,315
|
77,832
|
67,083
|
59,887
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
81,315
|
77,832
|
67,083
|
59,887
|
58,519
|