|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
28,729
|
28,725
|
31,523
|
34,258
|
23,868
|
|
2. Payment to suppliers
|
-12
|
-485
|
-288
|
9,299
|
-342
|
|
3. Payroll
|
-1,714
|
-2,448
|
-4,331
|
-1,654
|
-1,632
|
|
4. Interest expense
|
-100
|
|
|
0
|
|
|
5. Business income tax paid
|
|
-2,744
|
-50
|
0
|
-2,800
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
2,308
|
2,316
|
2,525
|
1,967
|
1,916
|
|
8. Other payments from oprerating activities
|
-7,809
|
-12,492
|
-9,521
|
-22,436
|
-9,067
|
|
Net cashflow from operating activities
|
21,403
|
12,873
|
19,858
|
21,433
|
11,944
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
0
|
|
|
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
|
24
|
87
|
194
|
224
|
247
|
|
Net cashflow from investing activities
|
24
|
87
|
194
|
224
|
247
|
|
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
|
-6,259
|
|
|
0
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
-1
|
-21,022
|
-15,901
|
-11,302
|
-26,489
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
-6,261
|
-21,022
|
-15,901
|
-11,302
|
-26,489
|
|
Net cashflow of the year
|
15,165
|
-8,063
|
4,150
|
10,356
|
-14,298
|
|
Cash and cash equivalents at the beginning of year
|
5,991
|
21,156
|
13,094
|
17,244
|
27,600
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
21,156
|
13,094
|
17,244
|
27,600
|
13,302
|