I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
211,168
|
194,100
|
2. Payment to suppliers
|
-108,363
|
-90,172
|
3. Payroll
|
-74,331
|
-77,389
|
4. Interest expense
|
-145
|
-90
|
5. Business income tax paid
|
-831
|
-846
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
8,341
|
4,480
|
8. Other payments from oprerating activities
|
-30,899
|
-30,781
|
Net cashflow from operating activities
|
4,941
|
-697
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-1,684
|
-312
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
-48,238
|
-25,000
|
4. Proceeds from sales of debt instruments of other entities
|
48,238
|
25,000
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
279
|
348
|
Net cashflow from investing activities
|
-1,405
|
36
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
41,738
|
30,230
|
4. Repayments of borrowing
|
-43,946
|
-24,827
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
-1,688
|
-1,757
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-3,897
|
3,646
|
Net cashflow of the year
|
-361
|
2,985
|
Cash and cash equivalents at the beginning of year
|
1,679
|
1,318
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
1,318
|
4,303
|