|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
76,544
|
80,257
|
71,936
|
75,536
|
81,860
|
|
2. Payment to suppliers
|
-50,915
|
-9,937
|
-29,531
|
-16,890
|
-6,737
|
|
3. Payroll
|
-15,359
|
-19,811
|
36,845
|
-15,843
|
-15,628
|
|
4. Interest expense
|
-504
|
-557
|
-689
|
-866
|
-1,436
|
|
5. Business income tax paid
|
0
|
-2,000
|
-3,196
|
-672
|
-500
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
31,295
|
-22,405
|
5,123
|
17,618
|
12,926
|
|
8. Other payments from oprerating activities
|
-37,364
|
4,295
|
-138,373
|
-41,659
|
-30,865
|
|
Net cashflow from operating activities
|
3,697
|
29,843
|
-57,885
|
17,223
|
39,620
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-24,158
|
-36,149
|
20,592
|
-16,629
|
-13,795
|
|
2. Proceeds from disposals of fixed assets
|
102
|
13
|
18
|
20
|
9
|
|
3. Purchases of debt instruments of other entities
|
-9,500
|
-6,500
|
-3,000
|
-7,000
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
25,000
|
-9,000
|
27,000
|
12,000
|
|
|
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
|
-8,557
|
-51,636
|
44,610
|
-11,609
|
-13,785
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
2,000
|
17,890
|
5,260
|
7,995
|
5,890
|
|
4. Repayments of borrowing
|
-1,319
|
-1,519
|
-1,786
|
-17,412
|
-7,083
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
|
7. Dividends paid
|
-9,584
|
1,369
|
90
|
|
-20,537
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-8,902
|
17,740
|
3,474
|
-9,416
|
-21,730
|
|
Net cashflow of the year
|
-13,762
|
-4,052
|
-9,801
|
-3,803
|
4,105
|
|
Cash and cash equivalents at the beginning of year
|
78,013
|
64,251
|
60,199
|
37,798
|
33,996
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
64,251
|
60,199
|
50,398
|
33,996
|
38,101
|