I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
26,325
|
26,578
|
26,845
|
29,395
|
25,738
|
2. Payment to suppliers
|
-2,389
|
-1,923
|
-2,037
|
-7,191
|
-3,708
|
3. Payroll
|
-3,287
|
-2,972
|
-3,082
|
-6,602
|
-7,423
|
4. Interest expense
|
-1,640
|
0
|
0
|
|
|
5. Business income tax paid
|
|
-2,185
|
-2,332
|
-3,013
|
-2,083
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
502
|
68
|
92
|
1,151
|
1,057
|
8. Other payments from oprerating activities
|
-11,347
|
-12,478
|
-9,765
|
-13,416
|
-12,240
|
Net cashflow from operating activities
|
8,164
|
7,087
|
9,721
|
323
|
1,341
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
0
|
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-25,000
|
-55,000
|
-55,000
|
-55,000
|
4. Proceeds from sales of debt instruments of other entities
|
|
25,000
|
55,000
|
55,000
|
55,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
25,000
|
|
|
|
|
7. Dividends and interest received
|
4,519
|
3,037
|
811
|
3,474
|
7,134
|
Net cashflow from investing activities
|
29,519
|
3,037
|
811
|
3,474
|
7,134
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-1,710
|
-5,134
|
-5,055
|
-3,421
|
-4,563
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-1,710
|
-5,134
|
-5,055
|
-3,421
|
-4,563
|
Net cashflow of the year
|
35,973
|
4,990
|
5,477
|
376
|
3,913
|
Cash and cash equivalents at the beginning of year
|
29,426
|
65,399
|
70,388
|
75,866
|
76,243
|
Effect of foreign exchange differences
|
0
|
-1
|
1
|
1
|
1
|
Cash and cash equivalents at the end of year
|
65,399
|
70,388
|
75,866
|
76,243
|
80,157
|