I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
72,520
|
69,789
|
68,190
|
74,787
|
93,446
|
2. Payment to suppliers
|
-35,824
|
-29,682
|
-29,840
|
-42,402
|
-49,484
|
3. Payroll
|
-28,425
|
-29,167
|
-25,309
|
-26,080
|
-33,432
|
4. Interest expense
|
0
|
-23
|
|
-55
|
-52
|
5. Business income tax paid
|
-953
|
-464
|
-20
|
|
-22
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
830
|
1,023
|
893
|
18
|
234
|
8. Other payments from oprerating activities
|
-9,788
|
-13,622
|
-12,253
|
-13,039
|
-12,644
|
Net cashflow from operating activities
|
-1,641
|
-2,147
|
1,659
|
-6,771
|
-1,955
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-5,021
|
-161
|
|
|
-1,032
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-9,000
|
-4,500
|
|
-2,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
13,100
|
10,100
|
|
|
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
942
|
1,130
|
854
|
729
|
917
|
Net cashflow from investing activities
|
21
|
6,569
|
854
|
-1,271
|
-115
|
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
|
1,945
|
|
1,685
|
4,072
|
4. Repayments of borrowing
|
0
|
-1,945
|
|
-1,685
|
-2,072
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-1,603
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-1,603
|
|
|
|
2,000
|
Net cashflow of the year
|
-3,223
|
4,422
|
2,513
|
-8,042
|
-70
|
Cash and cash equivalents at the beginning of year
|
9,824
|
6,601
|
11,023
|
13,536
|
5,495
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
6,601
|
11,023
|
13,536
|
5,495
|
5,424
|