I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
55,781
|
55,993
|
53,928
|
58,258
|
65,594
|
2. Payment to suppliers
|
-29,521
|
-29,417
|
-24,022
|
-31,742
|
-31,454
|
3. Payroll
|
-19,361
|
-22,007
|
-21,865
|
-22,038
|
-24,862
|
4. Interest expense
|
0
|
0
|
-544
|
0
|
0
|
5. Business income tax paid
|
-271
|
-392
|
|
-1
|
-510
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
27,266
|
44,086
|
23,983
|
20,799
|
17,730
|
8. Other payments from oprerating activities
|
-30,077
|
-47,731
|
-29,776
|
-26,664
|
-24,462
|
Net cashflow from operating activities
|
3,818
|
533
|
1,704
|
-1,388
|
2,036
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-1,164
|
|
0
|
0
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-10,000
|
-9,591
|
-152
|
-14,035
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
10,000
|
5,503
|
3,745
|
9,063
|
5. Investment in other entities
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
931
|
1,328
|
360
|
812
|
428
|
Net cashflow from investing activities
|
931
|
163
|
-3,728
|
4,404
|
-4,543
|
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
|
0
|
|
|
|
4. Repayments of borrowing
|
0
|
0
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
-558
|
-560
|
-549
|
-670
|
-790
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
-558
|
-560
|
-549
|
-670
|
-790
|
Net cashflow of the year
|
4,190
|
136
|
-2,573
|
2,345
|
-3,297
|
Cash and cash equivalents at the beginning of year
|
7,587
|
11,778
|
11,914
|
9,341
|
11,686
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
11,778
|
11,914
|
9,341
|
11,686
|
8,390
|