I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
47,496
|
49,806
|
51,031
|
49,604
|
35,810
|
2. Payment to suppliers
|
-18,704
|
-21,003
|
-19,883
|
-15,268
|
-9,346
|
3. Payroll
|
-13,886
|
-13,463
|
-14,807
|
-15,489
|
-13,913
|
4. Interest expense
|
-12
|
0
|
0
|
0
|
|
5. Business income tax paid
|
-940
|
-1,600
|
-1,202
|
-1,224
|
-827
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
|
7. Other receipts from operating activities
|
758
|
788
|
844
|
839
|
652
|
8. Other payments from oprerating activities
|
-10,238
|
-13,555
|
-13,965
|
-12,228
|
-12,063
|
Net cashflow from operating activities
|
4,474
|
972
|
2,017
|
6,234
|
313
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-42
|
0
|
0
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
|
7. Dividends and interest received
|
0
|
88
|
91
|
0
|
|
Net cashflow from investing activities
|
-42
|
88
|
91
|
0
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
4,500
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
|
3. Proceeds from borrowings
|
300
|
0
|
0
|
0
|
|
4. Repayments of borrowing
|
-1,250
|
0
|
0
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
|
7. Dividends paid
|
-3,015
|
-3,033
|
-3,429
|
-3,454
|
-2,308
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
|
Net cashflow from financing activities
|
-3,965
|
1,467
|
-3,429
|
-3,454
|
-2,308
|
Net cashflow of the year
|
467
|
2,527
|
-1,321
|
2,780
|
-1,995
|
Cash and cash equivalents at the beginning of year
|
738
|
1,205
|
3,732
|
2,411
|
5,191
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
1,205
|
3,732
|
2,411
|
5,191
|
3,196
|