I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
216,711
|
232,324
|
244,590
|
205,501
|
230,949
|
2. Payment to suppliers
|
-131,980
|
-158,131
|
-165,343
|
-140,712
|
-137,911
|
3. Payroll
|
-12,921
|
-20,271
|
-16,638
|
-25,914
|
-13,487
|
4. Interest expense
|
-217
|
-192
|
-167
|
-143
|
-122
|
5. Business income tax paid
|
-7,196
|
-8,283
|
-5,273
|
-9,594
|
-7,019
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
271
|
659
|
251
|
272
|
180
|
8. Other payments from oprerating activities
|
-74,339
|
-52,761
|
-57,830
|
-31,358
|
-64,909
|
Net cashflow from operating activities
|
-9,671
|
-6,655
|
-410
|
-1,949
|
7,680
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
15
|
680
|
16
|
283
|
17
|
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
|
227
|
173
|
238
|
169
|
224
|
Net cashflow from investing activities
|
242
|
853
|
254
|
452
|
241
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
164
|
133
|
130
|
30
|
163
|
4. Repayments of borrowing
|
-1,484
|
-1,526
|
-1,342
|
-1,284
|
-1,335
|
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
|
-1,320
|
-1,393
|
-1,212
|
-1,254
|
-1,173
|
Net cashflow of the year
|
-10,749
|
-7,196
|
-1,368
|
-2,750
|
6,749
|
Cash and cash equivalents at the beginning of year
|
77,832
|
67,083
|
59,887
|
58,519
|
55,769
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
67,083
|
59,887
|
58,519
|
55,769
|
62,517
|