I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
383,779
|
408,182
|
372,952
|
350,224
|
340,167
|
2. Payment to suppliers
|
-349,388
|
-325,391
|
-296,018
|
-270,119
|
-278,613
|
3. Payroll
|
-39,824
|
-48,022
|
-41,687
|
-35,758
|
-38,031
|
4. Interest expense
|
0
|
-1,909
|
|
0
|
-208
|
5. Business income tax paid
|
-2,571
|
|
-2,818
|
-1,056
|
-1,724
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
1,810
|
2,063
|
2,035
|
2,028
|
1,742
|
8. Other payments from oprerating activities
|
-24,129
|
-24,923
|
-27,821
|
-23,325
|
-20,219
|
Net cashflow from operating activities
|
-30,323
|
10,000
|
6,644
|
21,995
|
3,114
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,672
|
-1,577
|
-5,072
|
-172
|
-1,384
|
2. Proceeds from disposals of fixed assets
|
30
|
273
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
1,167
|
573
|
91
|
35
|
46
|
Net cashflow from investing activities
|
-2,475
|
-731
|
-4,981
|
-137
|
-1,339
|
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
|
|
|
|
14,170
|
4. Repayments of borrowing
|
0
|
|
|
|
-7,882
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-4,849
|
-4,970
|
-4,260
|
-6,390
|
-4,260
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-4,849
|
-4,970
|
-4,260
|
-6,390
|
2,028
|
Net cashflow of the year
|
-37,648
|
4,299
|
-2,598
|
15,467
|
3,803
|
Cash and cash equivalents at the beginning of year
|
76,142
|
38,495
|
42,792
|
40,194
|
55,661
|
Effect of foreign exchange differences
|
2
|
-2
|
0
|
1
|
0
|
Cash and cash equivalents at the end of year
|
38,495
|
42,792
|
40,194
|
55,661
|
59,465
|