|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
59,721
|
51,122
|
51,085
|
44,885
|
61,739
|
|
2. Payment to suppliers
|
-60,373
|
-40,259
|
-45,843
|
-35,185
|
-39,336
|
|
3. Payroll
|
-6,182
|
|
-12,858
|
-4,488
|
-5,109
|
|
4. Interest expense
|
-35
|
-67
|
-44
|
-43
|
-19
|
|
5. Business income tax paid
|
|
-228
|
-157
|
0
|
-1,121
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
-329
|
-769
|
869
|
187
|
1,201
|
|
8. Other payments from oprerating activities
|
-596
|
-1,259
|
-2,234
|
-1,482
|
-2,208
|
|
Net cashflow from operating activities
|
-7,793
|
8,540
|
-9,181
|
3,873
|
15,148
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-57
|
-4,135
|
3,997
|
-35
|
-4,069
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
-189
|
189
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
7,689
|
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
152
|
138
|
124
|
54
|
-114
|
|
Net cashflow from investing activities
|
96
|
-3,997
|
3,932
|
7,898
|
-4,184
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
444
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
0
|
-498
|
|
3. Proceeds from borrowings
|
13,405
|
7,738
|
11,700
|
4,406
|
|
|
4. Repayments of borrowing
|
-4,450
|
-11,157
|
-8,918
|
-9,836
|
-3,309
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
|
-6,114
|
0
|
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
8,955
|
-3,419
|
-3,332
|
-4,986
|
-3,807
|
|
Net cashflow of the year
|
1,258
|
1,124
|
-8,581
|
6,784
|
7,157
|
|
Cash and cash equivalents at the beginning of year
|
9,125
|
10,383
|
11,507
|
2,926
|
9,711
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
10,383
|
11,507
|
2,926
|
9,711
|
16,868
|
