I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
61,349
|
64,237
|
67,967
|
72,086
|
67,490
|
2. Payment to suppliers
|
-51,327
|
-52,661
|
-56,907
|
-58,734
|
-48,846
|
3. Payroll
|
-8,837
|
-6,261
|
-5,830
|
-5,876
|
-10,654
|
4. Interest expense
|
0
|
0
|
|
|
0
|
5. Business income tax paid
|
-91
|
-70
|
0
|
0
|
-1,212
|
6. VAT Paid
|
0
|
0
|
|
|
0
|
7. Other receipts from operating activities
|
8,391
|
6,646
|
6,134
|
13,456
|
7,700
|
8. Other payments from oprerating activities
|
-11,040
|
-10,436
|
-10,449
|
-15,829
|
-7,803
|
Net cashflow from operating activities
|
-1,556
|
1,455
|
915
|
5,104
|
6,675
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
|
|
0
|
2. Proceeds from disposals of fixed assets
|
55
|
0
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
-10,020
|
0
|
-24,554
|
-2,110
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
10,000
|
3,658
|
5. Investment in other entities
|
0
|
0
|
|
|
0
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
0
|
7. Dividends and interest received
|
430
|
434
|
244
|
983
|
733
|
Net cashflow from investing activities
|
485
|
-9,586
|
244
|
-13,572
|
2,281
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
0
|
3. Proceeds from borrowings
|
0
|
0
|
|
|
0
|
4. Repayments of borrowing
|
0
|
0
|
|
|
0
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
0
|
6. Repayments of financial leases
|
0
|
0
|
|
|
0
|
7. Dividends paid
|
-500
|
-500
|
0
|
-1,874
|
-1,377
|
8. Purchase of funds
|
0
|
|
|
|
0
|
Net cashflow from financing activities
|
-500
|
-500
|
0
|
-1,874
|
-1,377
|
Net cashflow of the year
|
-1,571
|
-8,631
|
1,159
|
-10,342
|
7,579
|
Cash and cash equivalents at the beginning of year
|
51,244
|
49,673
|
41,057
|
42,216
|
31,870
|
Effect of foreign exchange differences
|
0
|
15
|
0
|
-4
|
5
|
Cash and cash equivalents at the end of year
|
49,673
|
41,057
|
42,216
|
31,870
|
39,454
|