|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
63,280
|
60,890
|
69,080
|
80,368
|
73,039
|
|
2. Payment to suppliers
|
-22,976
|
-26,146
|
-22,690
|
-33,378
|
-26,721
|
|
3. Payroll
|
-7,703
|
-7,874
|
-18,270
|
-8,180
|
-10,329
|
|
4. Interest expense
|
-1,299
|
-1,290
|
-1,195
|
-1,358
|
-1,589
|
|
5. Business income tax paid
|
-3,442
|
-3,374
|
-1,679
|
-2,627
|
-3,415
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
571
|
542
|
1,051
|
728
|
1,026
|
|
8. Other payments from oprerating activities
|
-6,589
|
-5,341
|
-7,485
|
-8,825
|
-8,410
|
|
Net cashflow from operating activities
|
21,842
|
17,407
|
18,813
|
26,728
|
23,602
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-8,480
|
-15,911
|
-4,820
|
-25,809
|
-5,671
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
1,901
|
1
|
|
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
|
0
|
|
|
|
0
|
|
Net cashflow from investing activities
|
-8,480
|
-15,911
|
-4,820
|
-23,908
|
-5,670
|
|
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
|
0
|
7,000
|
3,499
|
20,566
|
5,308
|
|
4. Repayments of borrowing
|
-9,251
|
-4,317
|
-6,612
|
-4,592
|
-2,873
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
-32,340
|
|
-14,700
|
|
-17,640
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-41,591
|
2,683
|
-17,813
|
15,974
|
-15,205
|
|
Net cashflow of the year
|
-28,229
|
4,180
|
-3,820
|
18,795
|
2,726
|
|
Cash and cash equivalents at the beginning of year
|
80,084
|
51,855
|
56,035
|
52,215
|
71,010
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
51,855
|
56,035
|
52,215
|
71,010
|
73,736
|