I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
66,215
|
68,076
|
64,685
|
74,143
|
76,806
|
2. Payment to suppliers
|
-29,538
|
-23,050
|
-24,900
|
-16,364
|
-33,027
|
3. Payroll
|
-13,113
|
-15,399
|
-14,463
|
-14,304
|
-14,128
|
4. Interest expense
|
0
|
0
|
|
|
|
5. Business income tax paid
|
-1,996
|
-1,706
|
-1,834
|
-1,273
|
-1,647
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
3,830
|
3,264
|
1,650
|
3,153
|
2,615
|
8. Other payments from oprerating activities
|
-15,876
|
-15,690
|
-17,554
|
-19,014
|
-17,523
|
Net cashflow from operating activities
|
9,522
|
15,495
|
7,584
|
26,340
|
13,096
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-7,651
|
-6,692
|
-5,674
|
-20,338
|
-4,365
|
2. Proceeds from disposals of fixed assets
|
|
22
|
|
|
1
|
3. Purchases of debt instruments of other entities
|
-3,682
|
-6,428
|
|
-19,500
|
-26,000
|
4. Proceeds from sales of debt instruments of other entities
|
|
10,109
|
|
7,500
|
23,000
|
5. Investment in other entities
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
7. Dividends and interest received
|
850
|
847
|
585
|
553
|
1,140
|
Net cashflow from investing activities
|
-10,483
|
-2,141
|
-5,089
|
-31,785
|
-6,225
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
|
|
|
4. Repayments of borrowing
|
|
0
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
7. Dividends paid
|
-1,859
|
-6,125
|
-6,125
|
-6,237
|
-6,237
|
8. Purchase of funds
|
|
0
|
|
|
|
Net cashflow from financing activities
|
-1,859
|
-6,125
|
-6,125
|
-6,237
|
-6,237
|
Net cashflow of the year
|
-2,819
|
7,229
|
-3,630
|
-11,682
|
634
|
Cash and cash equivalents at the beginning of year
|
21,936
|
19,117
|
26,345
|
22,715
|
11,033
|
Effect of foreign exchange differences
|
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
19,117
|
26,345
|
22,715
|
11,033
|
11,667
|