|
|
Q4 2015 | Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
16,497 | 23,291 | 27,847 | 21,994 | 10,355 |
| I. Cash and cash equivalents |
|
|
1,539 | 290 | 2,184 | 2,067 | 192 |
| 1. Cash |
|
|
1,539 | 290 | 2,184 | 2,067 | 192 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
2,974 | 3,016 | 3,262 | 2,798 | 1,190 |
| 1. Short-term receivables of customers |
|
|
3,793 | 3,864 | 3,728 | 4,480 | 4,489 |
| 2. Prepayments to suppliers |
|
|
770 | 733 | 1,291 | 2 | 2 |
| 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 |
|
|
3,537 | 3,540 | 4,081 | 4,224 | 3,402 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,125 | -5,121 | -5,839 | -5,908 | -6,704 |
| IV. Inventories |
|
|
11,503 | 19,741 | 22,011 | 16,957 | 8,973 |
| 1. Inventories |
|
|
12,779 | 21,017 | 24,326 | 19,635 | 13,090 |
| 2. Provision for decline in value of inventories |
|
|
-1,276 | -1,276 | -2,316 | -2,678 | -4,117 |
| V. Other current assets |
|
|
480 | 244 | 391 | 172 | 1 |
| 1. Short-term prepaid expenses |
|
|
403 | 194 | 341 | 122 | |
| 2. Deductible VAT |
|
|
50 | 50 | 50 | 50 | 1 |
| 3. Taxes and the State Receivables |
|
|
27 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,814 | 20,999 | 21,049 | 18,519 | 15,146 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
21,934 | 19,290 | 19,009 | 16,613 | 14,257 |
| 1. Tangible fixed assets |
|
|
21,934 | 19,290 | 19,009 | 16,613 | 14,257 |
| - Cost |
|
|
57,318 | 56,726 | 59,099 | 59,507 | 59,842 |
| - Accumulated depreciation |
|
|
-35,384 | -37,436 | -40,090 | -42,894 | -45,585 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 169 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 169 | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 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 |
|
|
880 | 1,540 | 2,040 | 1,906 | 890 |
| 1. Long-term prepaid expenses |
|
|
880 | 1,540 | 2,040 | 1,906 | 890 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
39,311 | 44,290 | 48,897 | 40,513 | 25,502 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
50,257 | 55,094 | 66,105 | 67,800 | 68,099 |
| I. Current liabilities |
|
|
50,257 | 55,094 | 64,809 | 67,125 | 68,043 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
21,277 | 25,154 | 33,733 | 31,429 | 33,895 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,030 | 7,092 | 4,003 | 4,742 | 2,199 |
| 4. Advances from customers |
|
|
61 | 18 | 44 | 4 | 12 |
| 5. Taxes and other payables to the State Budget |
|
|
9,725 | 10,637 | 17,316 | 21,030 | 22,778 |
| 6. Payables to employees |
|
|
1,374 | 1,855 | 1,826 | 2,652 | 1,639 |
| 7. Short-term accrued expenses |
|
|
708 | 849 | 795 | 1,048 | 1,077 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
11,061 | 9,467 | 7,072 | 6,199 | 6,423 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
21 | 21 | 21 | 21 | 21 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 1,296 | 676 | 56 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | 1,296 | 676 | 56 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
-10,946 | -10,804 | -17,208 | -27,288 | -42,597 |
| I. ShareHolder's equity |
|
|
-10,946 | -10,804 | -17,208 | -27,288 | -42,597 |
| 1. Owner's investment capital |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 9,720 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,364 | 1,364 | 1,364 | 1,364 | 1,364 |
| 5. Treasury shares |
|
|
-280 | -280 | -280 | -280 | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
7,641 | 7,641 | 7,641 | 7,641 | 7,641 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-29,671 | -29,529 | -35,934 | -46,013 | -61,322 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-29,979 | -30,490 | -36,279 | -35,934 | -46,013 |
| - Profit after tax undistributed this period |
|
|
307 | 961 | 345 | -10,079 | -15,309 |
| 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 |
|
|
39,311 | 44,290 | 48,897 | 40,513 | 25,502 |
There is no report.
|
|