|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
68,190
|
74,787
|
93,446
|
85,001
|
93,858
|
|
2. Payment to suppliers
|
-29,840
|
-42,402
|
-49,484
|
-41,758
|
-47,604
|
|
3. Payroll
|
-25,309
|
-26,080
|
-33,432
|
-31,859
|
-32,629
|
|
4. Interest expense
|
|
-55
|
-52
|
-63
|
|
|
5. Business income tax paid
|
-20
|
|
-22
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
893
|
18
|
234
|
2,484
|
1,313
|
|
8. Other payments from oprerating activities
|
-12,253
|
-13,039
|
-12,644
|
-14,871
|
-15,193
|
|
Net cashflow from operating activities
|
1,659
|
-6,771
|
-1,955
|
-1,065
|
-255
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
-1,032
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
623
|
|
|
3. Purchases of debt instruments of other entities
|
|
-2,000
|
|
-15,500
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
15,500
|
5,000
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
854
|
729
|
917
|
698
|
430
|
|
Net cashflow from investing activities
|
854
|
-1,271
|
-115
|
1,321
|
5,430
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
1,685
|
4,072
|
2,000
|
|
|
4. Repayments of borrowing
|
|
-1,685
|
-2,072
|
-4,000
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
2,000
|
-2,000
|
|
|
Net cashflow of the year
|
2,513
|
-8,042
|
-70
|
-1,745
|
5,175
|
|
Cash and cash equivalents at the beginning of year
|
11,023
|
13,536
|
5,495
|
5,424
|
3,680
|
|
Effect of foreign exchange differences
|
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
13,536
|
5,495
|
5,424
|
3,680
|
8,855
|