I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
70,715
|
71,187
|
82,721
|
2. Payment to suppliers
|
-37,433
|
-37,137
|
-63,873
|
3. Payroll
|
-11,657
|
-12,792
|
-11,102
|
4. Interest expense
|
0
|
|
|
5. Business income tax paid
|
0
|
|
-854
|
6. VAT Paid
|
0
|
|
|
7. Other receipts from operating activities
|
23,008
|
15,591
|
5,785
|
8. Other payments from oprerating activities
|
-45,300
|
-20,302
|
-12,739
|
Net cashflow from operating activities
|
-666
|
16,547
|
-61
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-2,883
|
-47
|
-1,401
|
2. Proceeds from disposals of fixed assets
|
79
|
|
53
|
3. Purchases of debt instruments of other entities
|
0
|
-21,500
|
-62,090
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
6,400
|
55,500
|
5. Investment in other entities
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
7. Dividends and interest received
|
40
|
708
|
1,614
|
Net cashflow from investing activities
|
-2,763
|
-14,439
|
-6,323
|
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
|
0
|
|
-3,055
|
8. Purchase of funds
|
0
|
|
|
Net cashflow from financing activities
|
0
|
|
-3,055
|
Net cashflow of the year
|
-3,430
|
2,108
|
-9,439
|
Cash and cash equivalents at the beginning of year
|
13,903
|
10,474
|
12,582
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
10,474
|
12,582
|
3,143
|