I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
28,366
|
29,868
|
31,381
|
58,443
|
38,010
|
2. Payment to suppliers
|
-10,052
|
-9,420
|
-20,432
|
-34,783
|
-14,419
|
3. Payroll
|
-15,681
|
-15,879
|
-18,395
|
-20,384
|
-16,369
|
4. Interest expense
|
-6
|
|
-11
|
0
|
-16
|
5. Business income tax paid
|
-393
|
-114
|
-153
|
-657
|
-526
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,213
|
2,983
|
4,376
|
8,061
|
7,327
|
8. Other payments from oprerating activities
|
-1,425
|
-596
|
-4,837
|
-6,832
|
-8,693
|
Net cashflow from operating activities
|
4,022
|
6,842
|
-8,071
|
3,847
|
5,314
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
-67
|
|
-655
|
|
2. Proceeds from disposals of fixed assets
|
93
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-2,037
|
-3,266
|
-3,286
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5,037
|
3,552
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
60
|
116
|
181
|
62
|
215
|
Net cashflow from investing activities
|
153
|
-1,989
|
1,953
|
-327
|
215
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
-876
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
2,351
|
137
|
1,124
|
4. Repayments of borrowing
|
-1,500
|
|
-2,351
|
-137
|
-1,124
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-1,073
|
-570
|
-700
|
-1,045
|
-1,285
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-3,449
|
-570
|
-700
|
-1,045
|
-1,285
|
Net cashflow of the year
|
725
|
4,284
|
-6,819
|
2,475
|
4,243
|
Cash and cash equivalents at the beginning of year
|
4,042
|
4,767
|
9,051
|
2,231
|
4,706
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
4,767
|
9,051
|
2,231
|
4,706
|
8,949
|