I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
61,501
|
101,507
|
32,072
|
110,155
|
112,097
|
2. Payment to suppliers
|
-24,282
|
-33,874
|
-35,149
|
-27,963
|
-52,284
|
3. Payroll
|
-18,739
|
-31,849
|
-20,540
|
-20,858
|
-36,747
|
4. Interest expense
|
0
|
0
|
0
|
0
|
0
|
5. Business income tax paid
|
-4,573
|
0
|
-3,003
|
-3,115
|
-4,514
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
1,519
|
4,043
|
1,340
|
3,057
|
2,005
|
8. Other payments from oprerating activities
|
-12,193
|
-18,788
|
-13,279
|
-22,027
|
-10,801
|
Net cashflow from operating activities
|
7,806
|
21,038
|
-38,560
|
39,250
|
9,755
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
-1
|
-77
|
-17
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
70
|
259
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
0
|
7. Dividends and interest received
|
40
|
79
|
1,024
|
242
|
358
|
Net cashflow from investing activities
|
40
|
80
|
1,022
|
235
|
600
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
0
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
0
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
0
|
0
|
0
|
0
|
Net cashflow of the year
|
7,846
|
21,118
|
-37,538
|
39,485
|
10,356
|
Cash and cash equivalents at the beginning of year
|
85,956
|
77,877
|
71,116
|
33,578
|
73,063
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
93,802
|
98,995
|
33,578
|
73,063
|
83,419
|