I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
169,225
|
220,520
|
183,924
|
223,323
|
242,417
|
2. Payment to suppliers
|
-89,153
|
-138,355
|
-122,165
|
-134,889
|
-123,365
|
3. Payroll
|
-58,490
|
-68,517
|
-63,859
|
-87,246
|
-91,082
|
4. Interest expense
|
-153
|
-336
|
-933
|
-389
|
-243
|
5. Business income tax paid
|
-911
|
-2,151
|
-291
|
-1,767
|
-2,611
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
6,188
|
6,089
|
1,339
|
285
|
106
|
8. Other payments from oprerating activities
|
-25,845
|
-20,211
|
-1,656
|
-13,809
|
-20,720
|
Net cashflow from operating activities
|
860
|
-2,960
|
-3,641
|
-14,493
|
4,502
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-792
|
-681
|
-903
|
|
2. Proceeds from disposals of fixed assets
|
10
|
0
|
|
155
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-1,900
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
1,900
|
|
|
5. Investment in other entities
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
180
|
245
|
564
|
348
|
479
|
Net cashflow from investing activities
|
190
|
-547
|
-117
|
-400
|
479
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
25,610
|
19,710
|
77,185
|
41,181
|
36,955
|
4. Repayments of borrowing
|
-35,610
|
-10,590
|
-68,123
|
-38,420
|
-38,672
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
-3,382
|
-3,535
|
-3,689
|
-3,382
|
-3,228
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
-13,382
|
5,585
|
5,373
|
-621
|
-4,945
|
Net cashflow of the year
|
-12,332
|
2,078
|
1,615
|
-15,514
|
35
|
Cash and cash equivalents at the beginning of year
|
14,221
|
1,889
|
21,625
|
23,240
|
7,726
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
1,889
|
3,967
|
23,240
|
7,726
|
7,762
|