I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
65,750
|
81,718
|
79,390
|
75,882
|
2. Payment to suppliers
|
-22,577
|
-25,681
|
-18,730
|
-23,314
|
3. Payroll
|
-25,954
|
-37,757
|
-36,852
|
-33,720
|
4. Interest expense
|
-76
|
0
|
0
|
0
|
5. Business income tax paid
|
-429
|
-1,615
|
-1,170
|
-905
|
6. VAT Paid
|
0
|
0
|
0
|
0
|
7. Other receipts from operating activities
|
50
|
113
|
2,427
|
2,719
|
8. Other payments from oprerating activities
|
-15,202
|
-13,613
|
-12,426
|
-17,268
|
Net cashflow from operating activities
|
1,562
|
3,165
|
12,639
|
3,394
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-1,352
|
-1,442
|
0
|
218
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
-7,000
|
0
|
-48,572
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
7,000
|
0
|
48,572
|
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
|
96
|
336
|
352
|
807
|
Net cashflow from investing activities
|
-1,256
|
-1,105
|
352
|
1,025
|
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
|
0
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
0
|
0
|
0
|
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
|
-947
|
-2,684
|
-3,851
|
8. Purchase of funds
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
-947
|
-2,684
|
-3,851
|
Net cashflow of the year
|
307
|
1,112
|
10,307
|
568
|
Cash and cash equivalents at the beginning of year
|
597
|
903
|
2,016
|
12,323
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
903
|
2,016
|
12,323
|
12,891
|