|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
82,470 | 142,425 | 155,561 | 204,355 | 122,300 |
| I. Cash and cash equivalents |
|
|
12,048 | 29,427 | 18,723 | 29,457 | 20,328 |
| 1. Cash |
|
|
12,048 | 29,427 | 18,723 | 29,457 | 20,328 |
| 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 |
|
|
45,088 | 67,116 | 86,047 | 134,939 | 84,224 |
| 1. Short-term receivables of customers |
|
|
44,330 | 66,388 | 81,162 | 123,692 | 66,473 |
| 2. Prepayments to suppliers |
|
|
| 50 | 4,000 | 4,000 | 4,000 |
| 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 |
|
|
757 | 678 | 884 | 7,247 | 15,470 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -1,720 |
| IV. Inventories |
|
|
25,098 | 44,817 | 49,784 | 39,945 | 17,710 |
| 1. Inventories |
|
|
25,098 | 44,817 | 49,784 | 39,945 | 17,710 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
237 | 1,065 | 1,007 | 13 | 38 |
| 1. Short-term prepaid expenses |
|
|
| | | 13 | 38 |
| 2. Deductible VAT |
|
|
| 457 | 1,007 | | |
| 3. Taxes and the State Receivables |
|
|
237 | 608 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,917 | 6,378 | 7,671 | 5,854 | 4,732 |
| I. Long-term receivables |
|
|
1,957 | 1,957 | 1,957 | 1,957 | 1,957 |
| 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 |
|
|
1,957 | 1,957 | 1,957 | 1,957 | 1,957 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
5,740 | 4,281 | 5,574 | 3,757 | 2,634 |
| 1. Tangible fixed assets |
|
|
5,740 | 4,281 | 5,574 | 3,757 | 2,634 |
| - Cost |
|
|
10,875 | 10,875 | 13,653 | 12,399 | 8,549 |
| - Accumulated depreciation |
|
|
-5,135 | -6,594 | -8,079 | -8,642 | -5,915 |
| 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 |
|
|
140 | 140 | 140 | 140 | 140 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
140 | 140 | 140 | 140 | 140 |
| 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 |
|
|
80 | | | | |
| 1. Long-term prepaid expenses |
|
|
80 | | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
90,387 | 148,803 | 163,232 | 210,208 | 127,032 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
74,920 | 132,672 | 146,816 | 193,967 | 110,461 |
| I. Current liabilities |
|
|
72,837 | 131,366 | 146,288 | 193,967 | 110,461 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
15,674 | 39,502 | 34,370 | 69,721 | 10,536 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,547 | 11,962 | 14,317 | 12,919 | 10,875 |
| 4. Advances from customers |
|
|
24,193 | 28,363 | 34,392 | 34,044 | 24,244 |
| 5. Taxes and other payables to the State Budget |
|
|
391 | 144 | 520 | 1,351 | 2,370 |
| 6. Payables to employees |
|
|
4,173 | 3,492 | 5,699 | 5,178 | 3,007 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
851 | 778 | 778 | 528 | |
| 11. Other short-term payables |
|
|
26,006 | 47,126 | 56,101 | 70,143 | 59,236 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | 112 | 83 | 194 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,083 | 1,305 | 528 | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
2,083 | 1,305 | 528 | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
15,467 | 16,131 | 16,417 | 16,242 | 16,570 |
| I. ShareHolder's equity |
|
|
15,467 | 16,131 | 16,417 | 16,242 | 16,570 |
| 1. Owner's investment capital |
|
|
11,235 | 11,235 | 11,235 | 11,235 | 11,235 |
| 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 |
|
|
2,831 | 2,922 | 3,004 | 3,169 | 3,281 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,401 | 1,974 | 2,177 | 1,837 | 2,054 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
487 | 341 | 524 | 723 | 1,053 |
| - Profit after tax undistributed this period |
|
|
915 | 1,633 | 1,654 | 1,114 | 1,002 |
| 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 |
|
|
90,387 | 148,803 | 163,232 | 210,208 | 127,032 |
There is no report.
|
|