I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
134,277
|
137,715
|
132,602
|
148,229
|
213,616
|
2. Payment to suppliers
|
-30,377
|
-36,859
|
-26,818
|
-51,655
|
-46,197
|
3. Payroll
|
-45,826
|
-42,380
|
-44,142
|
-43,609
|
-48,633
|
4. Interest expense
|
-2,522
|
-2,236
|
-1,955
|
-5,670
|
-7,077
|
5. Business income tax paid
|
-3,980
|
-3,000
|
-4,367
|
-4,179
|
-3,927
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
2,748
|
429
|
854
|
19,319
|
9,936
|
8. Other payments from oprerating activities
|
-22,437
|
-21,508
|
-24,743
|
-48,609
|
-90,289
|
Net cashflow from operating activities
|
31,883
|
32,161
|
31,432
|
13,826
|
27,429
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-24,400
|
-12,806
|
-53,611
|
-2,138
|
-2,342
|
2. Proceeds from disposals of fixed assets
|
0
|
|
37
|
0
|
|
3. Purchases of debt instruments of other entities
|
-18,500
|
-10,000
|
-41,000
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
9,112
|
3,654
|
31,148
|
0
|
0
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
728
|
733
|
408
|
0
|
0
|
Net cashflow from investing activities
|
-33,061
|
-18,419
|
-63,018
|
-2,138
|
-2,342
|
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
|
|
27,840
|
|
|
4. Repayments of borrowing
|
-5,546
|
-5,546
|
-5,546
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
-6,382
|
|
|
|
0
|
6. Repayments of financial leases
|
0
|
|
|
-8,295
|
-6,506
|
7. Dividends paid
|
0
|
-10,028
|
-8,551
|
-8,949
|
-8,266
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-11,928
|
-15,574
|
13,743
|
-17,244
|
-14,772
|
Net cashflow of the year
|
-13,105
|
-1,832
|
-17,843
|
-5,556
|
10,315
|
Cash and cash equivalents at the beginning of year
|
47,278
|
34,173
|
32,341
|
14,498
|
8,942
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
34,173
|
32,341
|
14,498
|
8,942
|
19,257
|