I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
47,791
|
57,995
|
56,642
|
55,925
|
2. Payment to suppliers
|
-26,553
|
-28,288
|
-26,415
|
-22,846
|
3. Payroll
|
-18,659
|
-19,332
|
-20,651
|
-20,707
|
4. Interest expense
|
0
|
0
|
-605
|
|
5. Business income tax paid
|
-704
|
-586
|
|
-556
|
6. VAT Paid
|
0
|
0
|
|
|
7. Other receipts from operating activities
|
487
|
625
|
1,275
|
660
|
8. Other payments from oprerating activities
|
-6,320
|
-7,731
|
-9,302
|
-8,203
|
Net cashflow from operating activities
|
-3,958
|
2,682
|
944
|
4,272
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-388
|
-1,566
|
-2,441
|
-47
|
2. Proceeds from disposals of fixed assets
|
1,500
|
|
|
|
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
|
94
|
24
|
15
|
9
|
Net cashflow from investing activities
|
1,207
|
-1,542
|
-2,426
|
-38
|
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
|
-844
|
-768
|
-703
|
-892
|
8. Purchase of funds
|
0
|
|
|
|
Net cashflow from financing activities
|
-844
|
-768
|
-703
|
-892
|
Net cashflow of the year
|
-3,595
|
372
|
-2,185
|
3,342
|
Cash and cash equivalents at the beginning of year
|
6,271
|
2,676
|
3,048
|
862
|
Effect of foreign exchange differences
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
2,676
|
3,048
|
862
|
4,204
|