I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
84,816
|
82,880
|
84,442
|
80,304
|
90,815
|
2. Payment to suppliers
|
-33,776
|
-25,023
|
-27,368
|
-27,677
|
-27,657
|
3. Payroll
|
-33,181
|
-34,642
|
-48,493
|
-37,400
|
-43,855
|
4. Interest expense
|
0
|
|
0
|
|
|
5. Business income tax paid
|
-480
|
-318
|
-792
|
-550
|
-1,300
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
1,523
|
913
|
642
|
5,732
|
537
|
8. Other payments from oprerating activities
|
-16,067
|
-15,720
|
-6,597
|
-16,081
|
-17,104
|
Net cashflow from operating activities
|
2,835
|
8,089
|
1,835
|
4,327
|
1,436
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-187
|
-5,332
|
-3,104
|
-3,478
|
-4,512
|
2. Proceeds from disposals of fixed assets
|
0
|
329
|
228
|
|
|
3. Purchases of debt instruments of other entities
|
-34,200
|
-28,800
|
-33,900
|
-41,300
|
-24,800
|
4. Proceeds from sales of debt instruments of other entities
|
32,000
|
20,600
|
37,100
|
37,700
|
27,400
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
829
|
1,038
|
1,159
|
1,220
|
1,092
|
Net cashflow from investing activities
|
-1,558
|
-12,165
|
1,482
|
-5,858
|
-820
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
|
4. Repayments of borrowing
|
0
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
-768
|
-1,411
|
-2,044
|
-1,646
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
0
|
-768
|
-1,411
|
-2,044
|
-1,646
|
Net cashflow of the year
|
1,277
|
-4,843
|
1,906
|
-3,575
|
-1,030
|
Cash and cash equivalents at the beginning of year
|
7,901
|
9,178
|
4,334
|
6,240
|
2,666
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
9,178
|
4,334
|
6,240
|
2,666
|
1,636
|