|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
58,123
|
64,276
|
73,502
|
63,280
|
60,890
|
|
2. Payment to suppliers
|
-19,382
|
-28,420
|
-27,638
|
-22,976
|
-26,146
|
|
3. Payroll
|
-5,286
|
-14,682
|
-8,445
|
-7,703
|
-7,874
|
|
4. Interest expense
|
-1,596
|
-1,557
|
-1,456
|
-1,299
|
-1,290
|
|
5. Business income tax paid
|
-2,557
|
-2,034
|
-2,713
|
-3,442
|
-3,374
|
|
6. VAT Paid
|
|
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
261
|
387
|
717
|
571
|
542
|
|
8. Other payments from oprerating activities
|
-8,124
|
-5,625
|
-6,215
|
-6,589
|
-5,341
|
|
Net cashflow from operating activities
|
21,439
|
12,345
|
27,752
|
21,842
|
17,407
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10,071
|
-6,505
|
-3,523
|
-8,480
|
-15,911
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
0
|
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
|
|
|
0
|
|
|
Net cashflow from investing activities
|
-10,071
|
-6,505
|
-3,523
|
-8,480
|
-15,911
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
2,172
|
|
|
0
|
7,000
|
|
4. Repayments of borrowing
|
-4,310
|
-9,251
|
-4,317
|
-9,251
|
-4,317
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
-14,700
|
|
-32,340
|
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
-2,138
|
-23,951
|
-4,317
|
-41,591
|
2,683
|
|
Net cashflow of the year
|
9,230
|
-18,110
|
19,912
|
-28,229
|
4,180
|
|
Cash and cash equivalents at the beginning of year
|
69,053
|
78,283
|
60,172
|
80,084
|
51,855
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
78,283
|
60,172
|
80,084
|
51,855
|
56,035
|