I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
41,450
|
50,232
|
44,301
|
66,867
|
69,946
|
2. Payment to suppliers
|
-25,458
|
-31,458
|
-27,722
|
-32,332
|
-41,167
|
3. Payroll
|
-10,705
|
-12,594
|
-13,809
|
-17,109
|
-14,369
|
4. Interest expense
|
0
|
0
|
|
-650
|
|
5. Business income tax paid
|
0
|
-382
|
-232
|
0
|
-313
|
6. VAT Paid
|
0
|
0
|
|
0
|
|
7. Other receipts from operating activities
|
4,008
|
8,016
|
14,546
|
4,978
|
32,549
|
8. Other payments from oprerating activities
|
-5,668
|
-14,118
|
-18,823
|
-18,477
|
-44,417
|
Net cashflow from operating activities
|
3,627
|
-303
|
-1,739
|
3,277
|
2,229
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-469
|
-98
|
|
-51
|
-3,591
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
0
|
|
5. Investment in other entities
|
0
|
0
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
0
|
|
7. Dividends and interest received
|
89
|
244
|
144
|
39
|
321
|
Net cashflow from investing activities
|
-380
|
146
|
144
|
-12
|
-3,270
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
0
|
|
3. Proceeds from borrowings
|
0
|
0
|
|
0
|
1,763
|
4. Repayments of borrowing
|
0
|
0
|
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
|
0
|
|
7. Dividends paid
|
0
|
0
|
-1,236
|
0
|
|
8. Purchase of funds
|
0
|
0
|
|
0
|
|
Net cashflow from financing activities
|
0
|
0
|
-1,236
|
0
|
1,763
|
Net cashflow of the year
|
3,247
|
-158
|
-2,831
|
3,265
|
722
|
Cash and cash equivalents at the beginning of year
|
920
|
4,167
|
4,009
|
1,179
|
4,443
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
4,167
|
4,009
|
1,179
|
4,443
|
5,165
|