I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
73,251
|
72,527
|
91,775
|
88,489
|
112,824
|
2. Payment to suppliers
|
-34,091
|
-41,584
|
-51,443
|
-68,217
|
-80,291
|
3. Payroll
|
-23,470
|
-26,825
|
-31,753
|
-39,362
|
-42,909
|
4. Interest expense
|
0
|
0
|
0
|
|
|
5. Business income tax paid
|
-910
|
-955
|
-2,031
|
-2,600
|
-3,834
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
656
|
5,022
|
15,681
|
49,424
|
61,601
|
8. Other payments from oprerating activities
|
-8,128
|
-11,454
|
-8,350
|
-26,823
|
-41,668
|
Net cashflow from operating activities
|
7,307
|
-3,270
|
13,878
|
911
|
5,723
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,910
|
-34
|
-314
|
-2,929
|
-391
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
287
|
|
3. Purchases of debt instruments of other entities
|
-5,000
|
-13,000
|
-10,000
|
-5,000
|
-7,000
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
13,000
|
10,000
|
5,000
|
7,000
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
1,500
|
|
|
|
7. Dividends and interest received
|
282
|
551
|
332
|
159
|
353
|
Net cashflow from investing activities
|
-7,628
|
2,017
|
18
|
-2,483
|
-39
|
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
|
-2,500
|
-2,500
|
-2,500
|
-2,500
|
-3,000
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-2,500
|
-2,500
|
-2,500
|
-2,500
|
-3,000
|
Net cashflow of the year
|
-2,820
|
-3,753
|
11,396
|
-4,072
|
2,684
|
Cash and cash equivalents at the beginning of year
|
18,032
|
15,212
|
11,460
|
22,856
|
18,784
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
15,212
|
11,460
|
22,856
|
18,784
|
21,468
|