|
|
Q4 2018 | Q1 2019 | Q4 2019 | Q4 2020 | Q4 2021 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
100,927 | 249,501 | 105,362 | 89,384 | 88,046 |
 | I. Cash and cash equivalents |
|
|
3,106 | 6,862 | 13,836 | 8,150 | 8,400 |
 | 1. Cash |
|
|
3,106 | 6,310 | 13,836 | 8,150 | 8,400 |
 | 2. Cash equivalents |
|
|
| 552 | | | |
 | II. Short-term financial investments |
|
|
23,000 | | 43,000 | 25,000 | 15,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
23,000 | | 43,000 | 25,000 | 15,000 |
 | III. Short-term receivables |
|
|
25,538 | 147,065 | 21,396 | 16,462 | 14,353 |
 | 1. Short-term receivables of customers |
|
|
96,214 | 159,478 | 91,175 | 85,396 | 84,341 |
 | 2. Prepayments to suppliers |
|
|
5,919 | 21,486 | 5,842 | 5,766 | 6,193 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
34,729 | 26,721 | 35,611 | 36,298 | 34,817 |
 | 7. Provision for doubtful short-term receivables |
|
|
-111,324 | -60,619 | -111,233 | -110,998 | -110,998 |
 | IV. Inventories |
|
|
43,327 | 87,107 | 23,294 | 35,421 | 44,312 |
 | 1. Inventories |
|
|
43,329 | 89,058 | 23,296 | 35,421 | 44,312 |
 | 2. Provision for decline in value of inventories |
|
|
-2 | -1,951 | -2 | | |
 | V. Other current assets |
|
|
5,956 | 8,467 | 3,837 | 4,352 | 5,981 |
 | 1. Short-term prepaid expenses |
|
|
390 | 97 | 23 | 201 | 256 |
 | 2. Deductible VAT |
|
|
5,503 | 3,894 | 3,751 | 4,088 | 5,662 |
 | 3. Taxes and the State Receivables |
|
|
62 | 162 | 62 | 62 | 62 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| 4,313 | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
69,724 | 89,348 | 64,194 | 77,608 | 74,688 |
 | I. Long-term receivables |
|
|
46 | | 131 | 131 | 166 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
46 | | 131 | 131 | 166 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
53,256 | 61,663 | 48,765 | 44,807 | 40,929 |
 | 1. Tangible fixed assets |
|
|
53,256 | 61,663 | 48,765 | 44,807 | 40,929 |
 | - Cost |
|
|
129,726 | 88,377 | 130,504 | 132,022 | 133,430 |
 | - Accumulated depreciation |
|
|
-76,471 | -26,714 | -81,739 | -87,216 | -92,501 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
366 | | 366 | 366 | 366 |
 | - Accumulated depreciation |
|
|
-366 | | -366 | -366 | -366 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,090 | 8,806 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,090 | 8,806 | | | |
 | IV. Long-term financial investments |
|
|
| | | 18,000 | 20,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 18,000 | 20,000 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
15,332 | 18,880 | 15,297 | 14,670 | 13,592 |
 | 1. Long-term prepaid expenses |
|
|
15,332 | 18,880 | 15,297 | 14,670 | 13,592 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
170,651 | 338,849 | 169,556 | 166,992 | 162,734 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
709,256 | 405,778 | 814,525 | 1,016,047 | 1,150,499 |
 | I. Current liabilities |
|
|
705,451 | 405,880 | 811,770 | 1,013,490 | 1,147,748 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
316,313 | 277,592 | 352,361 | 427,898 | 464,646 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,591 | 54,073 | 11,433 | 10,612 | 11,114 |
 | 4. Advances from customers |
|
|
8,831 | 8,903 | 1,434 | 1,524 | 2,708 |
 | 5. Taxes and other payables to the State Budget |
|
|
41 | 3,662 | 156 | 2,675 | 1,301 |
 | 6. Payables to employees |
|
|
5,909 | 1,218 | 6,324 | 4,602 | 4,334 |
 | 7. Short-term accrued expenses |
|
|
641 | 448 | 2,992 | 517 | 1,619 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
686 | | 686 | 716 | 764 |
 | 11. Other short-term payables |
|
|
361,422 | 59,754 | 436,367 | 564,928 | 661,244 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
17 | 230 | 17 | 17 | 17 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,805 | -102 | 2,755 | 2,557 | 2,752 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
3,805 | | 2,755 | 2,557 | 2,752 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| -102 | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-538,605 | -66,929 | -644,970 | -849,055 | -987,766 |
 | I. ShareHolder's equity |
|
|
-538,605 | -66,929 | -644,970 | -849,055 | -987,766 |
 | 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 88,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,832 | 1,621 | 1,832 | 1,832 | 1,832 |
 | 9. Financial reserve funds |
|
|
| 211 | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-628,437 | -156,761 | -734,801 | -938,886 | -1,077,598 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-592,685 | | -628,437 | -732,836 | -938,886 |
 | - Profit after tax undistributed this period |
|
|
-35,752 | | -106,365 | -206,051 | -138,711 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
170,651 | 338,849 | 169,556 | 166,992 | 162,734 |
There is no report.
|
|