|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
34,258
|
23,868
|
41,647
|
28,536
|
26,556
|
|
2. Payment to suppliers
|
9,299
|
-342
|
-352
|
-283
|
9,001
|
|
3. Payroll
|
-1,654
|
-1,632
|
-3,606
|
-3,875
|
-1,848
|
|
4. Interest expense
|
0
|
|
|
|
0
|
|
5. Business income tax paid
|
0
|
-2,800
|
-886
|
|
0
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
1,967
|
1,916
|
3,332
|
2,270
|
2,652
|
|
8. Other payments from oprerating activities
|
-22,436
|
-9,067
|
-11,798
|
-9,513
|
-16,478
|
|
Net cashflow from operating activities
|
21,433
|
11,944
|
28,337
|
17,135
|
19,883
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
-1,240
|
69
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
0
|
|
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
|
224
|
247
|
177
|
253
|
878
|
|
Net cashflow from investing activities
|
224
|
247
|
177
|
-987
|
948
|
|
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
|
|
|
|
0
|
|
4. Repayments of borrowing
|
0
|
|
|
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
-11,302
|
-26,489
|
-540
|
-16,200
|
-16,740
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-11,302
|
-26,489
|
-540
|
-16,200
|
-16,740
|
|
Net cashflow of the year
|
10,356
|
-14,298
|
27,974
|
-53
|
4,091
|
|
Cash and cash equivalents at the beginning of year
|
17,244
|
27,600
|
13,302
|
41,276
|
25,223
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
27,600
|
13,302
|
41,276
|
41,223
|
29,313
|