|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
101,479
|
126,588
|
122,802
|
127,964
|
135,809
|
|
2. Payment to suppliers
|
-81,315
|
-104,456
|
-109,133
|
-98,440
|
-112,861
|
|
3. Payroll
|
-8,039
|
-7,938
|
-8,601
|
-11,008
|
-9,313
|
|
4. Interest expense
|
-292
|
-286
|
-355
|
-358
|
-313
|
|
5. Business income tax paid
|
-711
|
-1,241
|
-1,432
|
-1,596
|
-1,846
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
823
|
124
|
942
|
373
|
69
|
|
8. Other payments from oprerating activities
|
-6,304
|
-7,001
|
-4,578
|
-5,549
|
-4,584
|
|
Net cashflow from operating activities
|
5,642
|
5,790
|
-354
|
11,387
|
6,961
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,490
|
|
-674
|
-4,841
|
-699
|
|
2. Proceeds from disposals of fixed assets
|
|
-6,221
|
45
|
373
|
|
|
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
|
6
|
5
|
6
|
5
|
7
|
|
Net cashflow from investing activities
|
-2,485
|
-6,216
|
-623
|
-4,462
|
-692
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
11,465
|
24,256
|
16,976
|
14,354
|
22,537
|
|
4. Repayments of borrowing
|
-14,913
|
-16,088
|
-21,862
|
-12,842
|
-23,203
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
-11,056
|
-41
|
0
|
-10
|
-11,255
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
-14,504
|
8,128
|
-4,886
|
1,501
|
-11,921
|
|
Net cashflow of the year
|
-11,347
|
7,702
|
-5,862
|
8,425
|
-5,653
|
|
Cash and cash equivalents at the beginning of year
|
24,413
|
13,066
|
20,768
|
14,906
|
23,363
|
|
Effect of foreign exchange differences
|
|
|
|
31
|
0
|
|
Cash and cash equivalents at the end of year
|
13,066
|
20,768
|
14,906
|
23,363
|
17,710
|