|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
123,415
|
115,753
|
100,655
|
113,725
|
152,378
|
|
2. Payment to suppliers
|
-106,994
|
-93,146
|
-89,837
|
-97,649
|
-113,449
|
|
3. Payroll
|
-6,493
|
-8,478
|
-10,059
|
-21,492
|
-13,192
|
|
4. Interest expense
|
0
|
|
0
|
|
|
|
5. Business income tax paid
|
-1,180
|
-3,162
|
-2,456
|
-1,218
|
-2,774
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
10,067
|
9,300
|
8,752
|
9,526
|
12,465
|
|
8. Other payments from oprerating activities
|
-3,495
|
-4,005
|
-1,911
|
-4,163
|
-5,422
|
|
Net cashflow from operating activities
|
15,320
|
16,262
|
5,144
|
-1,272
|
30,007
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-9,000
|
-856
|
-36
|
-1,574
|
|
2. Proceeds from disposals of fixed assets
|
80
|
|
213
|
56
|
|
|
3. Purchases of debt instruments of other entities
|
-5,000
|
|
-139
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5,139
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
5
|
141
|
341
|
159
|
285
|
|
Net cashflow from investing activities
|
-4,915
|
-8,859
|
4,698
|
178
|
-1,289
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
-34,060
|
|
|
|
|
|
4. Repayments of borrowing
|
34,060
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
-13,037
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
-13,037
|
|
|
|
Net cashflow of the year
|
10,405
|
7,403
|
-3,195
|
-1,093
|
28,718
|
|
Cash and cash equivalents at the beginning of year
|
12,220
|
22,625
|
30,029
|
26,834
|
25,740
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
22,625
|
30,029
|
26,834
|
25,740
|
54,458
|