I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
39,142
|
46,702
|
47,379
|
44,496
|
38,837
|
2. Payment to suppliers
|
-13,158
|
-12,354
|
-11,388
|
-10,281
|
-11,599
|
3. Payroll
|
-20,128
|
-22,232
|
-22,235
|
-20,212
|
-19,676
|
4. Interest expense
|
0
|
-36
|
-7
|
|
|
5. Business income tax paid
|
-1,299
|
-722
|
-2,008
|
-685
|
-462
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
936
|
2,554
|
4,869
|
2,085
|
2,108
|
8. Other payments from oprerating activities
|
-9,050
|
-11,655
|
-12,496
|
-11,708
|
-14,004
|
Net cashflow from operating activities
|
-3,557
|
2,258
|
4,114
|
3,694
|
-4,796
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-255
|
-85
|
-84
|
-73
|
-320
|
2. Proceeds from disposals of fixed assets
|
67
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
|
|
5. Investment in other entities
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
17
|
5
|
12
|
18
|
15
|
Net cashflow from investing activities
|
-172
|
-79
|
-72
|
-55
|
-305
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
0
|
3,861
|
1,354
|
|
|
4. Repayments of borrowing
|
0
|
-3,861
|
-1,354
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
0
|
0
|
|
|
-1,076
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
0
|
0
|
|
|
-1,076
|
Net cashflow of the year
|
-3,728
|
2,179
|
4,042
|
3,640
|
-6,177
|
Cash and cash equivalents at the beginning of year
|
6,377
|
2,649
|
4,828
|
8,869
|
12,509
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
2,649
|
4,828
|
8,869
|
12,509
|
6,332
|