I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
47,205
|
51,775
|
58,268
|
65,535
|
56,381
|
2. Payment to suppliers
|
-29,544
|
-31,127
|
-38,086
|
-40,515
|
5,015
|
3. Payroll
|
-8,902
|
-8,719
|
-9,616
|
-10,308
|
-43,112
|
4. Interest expense
|
-3,144
|
-2,820
|
-2,663
|
-2,824
|
|
5. Business income tax paid
|
0
|
0
|
0
|
0
|
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
|
7. Other receipts from operating activities
|
524
|
2,151
|
1,569
|
1,465
|
252
|
8. Other payments from oprerating activities
|
-3,321
|
-3,246
|
-3,873
|
-2,718
|
-7,090
|
Net cashflow from operating activities
|
2,818
|
8,013
|
5,600
|
10,636
|
11,447
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
0
|
0
|
-3,500
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
4,000
|
5. Investment in other entities
|
0
|
0
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
0
|
|
7. Dividends and interest received
|
5
|
3
|
98
|
2
|
153
|
Net cashflow from investing activities
|
5
|
3
|
98
|
2
|
653
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
|
3. Proceeds from borrowings
|
3,786
|
39
|
-3,325
|
0
|
|
4. Repayments of borrowing
|
-6,616
|
-9,341
|
-2,109
|
-3,626
|
-9,500
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
0
|
0
|
0
|
|
7. Dividends paid
|
0
|
0
|
0
|
0
|
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
|
Net cashflow from financing activities
|
-2,829
|
-9,302
|
-5,434
|
-3,626
|
-9,500
|
Net cashflow of the year
|
-7
|
-1,287
|
264
|
7,012
|
2,600
|
Cash and cash equivalents at the beginning of year
|
4,072
|
4,078
|
2,752
|
3,056
|
9,812
|
Effect of foreign exchange differences
|
12
|
-39
|
40
|
2
|
|
Cash and cash equivalents at the end of year
|
4,078
|
2,752
|
3,056
|
10,070
|
12,412
|