|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
60,792
|
51,400
|
74,984
|
68,014
|
90,610
|
|
2. Payment to suppliers
|
-49,596
|
-58,679
|
-48,852
|
-72,500
|
-64,187
|
|
3. Payroll
|
-5,662
|
-7,284
|
-4,900
|
-6,119
|
-6,917
|
|
4. Interest expense
|
-236
|
-191
|
-178
|
-71
|
-140
|
|
5. Business income tax paid
|
-498
|
-351
|
-439
|
-909
|
-1,364
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
4,956
|
5,274
|
5,199
|
7,212
|
6,570
|
|
8. Other payments from oprerating activities
|
-1,957
|
-1,914
|
-2,267
|
-1,656
|
-3,214
|
|
Net cashflow from operating activities
|
7,799
|
-11,746
|
23,546
|
-6,029
|
21,359
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-83
|
|
-3,316
|
52
|
-2,055
|
|
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
|
10
|
1
|
2
|
2
|
25
|
|
Net cashflow from investing activities
|
-73
|
1
|
-3,314
|
54
|
-2,030
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
42,122
|
50,163
|
40,052
|
49,539
|
53,918
|
|
4. Repayments of borrowing
|
-49,109
|
-38,596
|
-56,799
|
-36,488
|
-66,968
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-9,778
|
|
|
|
-7,822
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-16,765
|
11,567
|
-16,747
|
13,050
|
-20,872
|
|
Net cashflow of the year
|
-9,039
|
-178
|
3,485
|
7,075
|
-1,544
|
|
Cash and cash equivalents at the beginning of year
|
10,559
|
1,519
|
1,341
|
4,826
|
11,902
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,519
|
1,341
|
4,826
|
11,902
|
10,358
|
