I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
212,496
|
143,094
|
201,635
|
185,887
|
2. Payment to suppliers
|
-125,484
|
-100,180
|
-113,011
|
-81,794
|
3. Payroll
|
-32,433
|
-26,336
|
-79,924
|
-62,533
|
4. Interest expense
|
0
|
-15
|
-41
|
-33
|
5. Business income tax paid
|
-1,064
|
-1,417
|
-1,531
|
-1,664
|
6. VAT Paid
|
0
|
|
|
|
7. Other receipts from operating activities
|
61,384
|
27,456
|
6,034
|
2,128
|
8. Other payments from oprerating activities
|
-117,397
|
-58,084
|
-28,342
|
-26,325
|
Net cashflow from operating activities
|
-2,498
|
-15,481
|
-15,179
|
15,664
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-3,440
|
-479
|
|
-1,345
|
2. Proceeds from disposals of fixed assets
|
280
|
569
|
|
|
3. Purchases of debt instruments of other entities
|
2,008
|
-36,910
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
37,047
|
750
|
|
5. Investment in other entities
|
0
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
0
|
38
|
|
7. Dividends and interest received
|
2,545
|
7,012
|
1,296
|
1,041
|
Net cashflow from investing activities
|
1,393
|
7,237
|
2,083
|
-304
|
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
|
1,609
|
360
|
|
8,000
|
4. Repayments of borrowing
|
-865
|
-182
|
-1,442
|
-9,809
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
6. Repayments of financial leases
|
-17
|
0
|
|
|
7. Dividends paid
|
0
|
0
|
-982
|
-3,709
|
8. Purchase of funds
|
0
|
0
|
|
|
Net cashflow from financing activities
|
727
|
178
|
-2,424
|
-5,518
|
Net cashflow of the year
|
-378
|
-8,066
|
-15,520
|
9,843
|
Cash and cash equivalents at the beginning of year
|
18,936
|
18,558
|
39,486
|
23,965
|
Effect of foreign exchange differences
|
0
|
36
|
-1
|
1
|
Cash and cash equivalents at the end of year
|
18,558
|
10,528
|
23,965
|
33,809
|