I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
42,785
|
62,615
|
12,842
|
12,551
|
30,334
|
2. Payment to suppliers
|
-13,573
|
-10,228
|
-14,307
|
-16,355
|
-21,530
|
3. Payroll
|
-3,872
|
-5,274
|
-3,159
|
-2,897
|
-3,339
|
4. Interest expense
|
-47
|
-3
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,349
|
5,837
|
879
|
8,494
|
-7,937
|
8. Other payments from oprerating activities
|
-10,424
|
-19,961
|
-5,386
|
-3,764
|
-3,957
|
Net cashflow from operating activities
|
16,218
|
32,986
|
-9,131
|
-1,971
|
-6,428
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
43
|
-43
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
-5,000
|
-42,051
|
-4,000
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
5,000
|
52,000
|
10,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
245
|
185
|
46
|
671
|
72
|
Net cashflow from investing activities
|
245
|
185
|
46
|
10,663
|
6,029
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
-1,000
|
|
4,199
|
-4,199
|
|
4. Repayments of borrowing
|
-1,581
|
|
-4,199
|
4,039
|
|
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
|
-2,581
|
|
|
-160
|
|
Net cashflow of the year
|
13,882
|
33,171
|
-9,086
|
8,533
|
-399
|
Cash and cash equivalents at the beginning of year
|
30,398
|
44,280
|
17,435
|
8,349
|
16,831
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
44,280
|
77,451
|
8,349
|
16,831
|
16,483
|