|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
178,639
|
171,686
|
165,356
|
174,560
|
186,575
|
|
2. Payment to suppliers
|
-65,647
|
-69,888
|
-42,506
|
-36,550
|
-65,716
|
|
3. Payroll
|
-20,239
|
-29,352
|
-33,472
|
-20,423
|
-19,621
|
|
4. Interest expense
|
-3,181
|
-3,096
|
-2,942
|
-3,110
|
-3,206
|
|
5. Business income tax paid
|
-1,503
|
-3,445
|
-7,970
|
-4,822
|
-3,660
|
|
6. VAT Paid
|
|
0
|
|
|
0
|
|
7. Other receipts from operating activities
|
1,202
|
4,964
|
3,241
|
1,849
|
3,834
|
|
8. Other payments from oprerating activities
|
-37,553
|
-44,416
|
-45,316
|
-71,364
|
-47,452
|
|
Net cashflow from operating activities
|
51,719
|
26,453
|
36,391
|
40,140
|
50,755
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-13,181
|
-29,630
|
-32,848
|
-25,785
|
-23,822
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
98
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
0
|
|
5. Investment in other entities
|
|
0
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
0
|
|
7. Dividends and interest received
|
23
|
15
|
13
|
14
|
0
|
|
Net cashflow from investing activities
|
-13,159
|
-29,616
|
-32,738
|
-25,771
|
-23,822
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
0
|
|
3. Proceeds from borrowings
|
|
9,460
|
27,212
|
5,900
|
5,851
|
|
4. Repayments of borrowing
|
-14,289
|
-11,923
|
-20,317
|
-16,112
|
-14,309
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
0
|
|
6. Repayments of financial leases
|
|
0
|
|
|
0
|
|
7. Dividends paid
|
-25,071
|
-233
|
|
|
-26,106
|
|
8. Purchase of funds
|
|
0
|
|
|
0
|
|
Net cashflow from financing activities
|
-39,360
|
-2,696
|
6,895
|
-10,212
|
-34,564
|
|
Net cashflow of the year
|
-800
|
-5,859
|
10,548
|
4,157
|
-7,631
|
|
Cash and cash equivalents at the beginning of year
|
18,800
|
18,000
|
12,141
|
22,689
|
26,845
|
|
Effect of foreign exchange differences
|
|
0
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
18,000
|
12,140
|
22,689
|
26,845
|
19,214
|