|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
548,960 | 500,275 | 774,676 | 580,222 | 433,982 |
| I. Cash and cash equivalents |
|
|
71,815 | 23,397 | 41,414 | 55,088 | 24,832 |
| 1. Cash |
|
|
51,815 | 23,397 | 32,294 | 55,088 | 12,832 |
| 2. Cash equivalents |
|
|
20,000 | | 9,121 | | 12,000 |
| II. Short-term financial investments |
|
|
81,200 | 36,725 | 39,995 | 49,057 | 15,400 |
| 1. Trading securities |
|
|
200 | | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
81,000 | 36,725 | 39,995 | 49,057 | 15,400 |
| III. Short-term receivables |
|
|
251,891 | 301,303 | 600,972 | 370,247 | 270,794 |
| 1. Short-term receivables of customers |
|
|
161,565 | 168,669 | 475,374 | 287,781 | 128,680 |
| 2. Prepayments to suppliers |
|
|
86,243 | 45,633 | 24,100 | 4,810 | 45,037 |
| 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 |
|
|
7,068 | 89,986 | 105,952 | 82,110 | 101,522 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,985 | -2,985 | -4,453 | -4,453 | -4,445 |
| IV. Inventories |
|
|
139,684 | 133,531 | 91,868 | 105,592 | 122,553 |
| 1. Inventories |
|
|
139,684 | 133,531 | 91,868 | 105,592 | 122,553 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,370 | 5,318 | 426 | 237 | 404 |
| 1. Short-term prepaid expenses |
|
|
527 | 504 | 411 | 237 | 404 |
| 2. Deductible VAT |
|
|
3,844 | 4,524 | | | |
| 3. Taxes and the State Receivables |
|
|
| 290 | 15 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
119,012 | 123,740 | 138,008 | 95,238 | 175,355 |
| I. Long-term receivables |
|
|
| | 928 | | 4,678 |
| 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 |
|
|
| | 928 | | 4,678 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
116,499 | 100,033 | 90,183 | 70,025 | 91,856 |
| 1. Tangible fixed assets |
|
|
115,472 | 98,274 | 88,424 | 68,266 | 61,599 |
| - Cost |
|
|
253,092 | 241,519 | 250,052 | 237,657 | 230,968 |
| - Accumulated depreciation |
|
|
-137,619 | -143,245 | -161,628 | -169,391 | -169,370 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,026 | 1,759 | 1,759 | 1,759 | 30,257 |
| - Cost |
|
|
1,096 | 1,829 | 1,829 | 1,829 | 30,447 |
| - Accumulated depreciation |
|
|
-70 | -70 | -70 | -70 | -189 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 11,824 | 36,375 | 15,680 | 15,680 |
| 1. Costs of long-term production, business in progress |
|
|
| | 23,545 | | |
| 2. Costs of construction in progress |
|
|
| 11,824 | 12,830 | 15,680 | 15,680 |
| IV. Long-term financial investments |
|
|
| 9,340 | 8,780 | 8,780 | 62,400 |
| 1. Investment in subsidiaries |
|
|
| 8,940 | | | 60,000 |
| 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 |
|
|
| 400 | 8,780 | 8,780 | 2,400 |
| V. Total other long-term assets |
|
|
2,513 | 2,543 | 1,742 | 753 | 741 |
| 1. Long-term prepaid expenses |
|
|
2,513 | 2,543 | 1,742 | 753 | 741 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
667,972 | 624,014 | 912,683 | 675,459 | 609,337 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
605,429 | 563,472 | 852,673 | 614,401 | 552,115 |
| I. Current liabilities |
|
|
536,901 | 500,143 | 773,323 | 579,788 | 518,736 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
183,008 | 237,365 | 297,639 | 269,873 | 218,842 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
50,690 | 54,518 | 239,168 | 73,047 | 62,666 |
| 4. Advances from customers |
|
|
288,057 | 187,413 | 179,729 | 200,760 | 192,549 |
| 5. Taxes and other payables to the State Budget |
|
|
1,324 | 122 | 3,105 | 1,847 | 3,058 |
| 6. Payables to employees |
|
|
592 | 7,571 | 16,938 | 7,380 | 7,502 |
| 7. Short-term accrued expenses |
|
|
278 | 488 | 389 | 282 | 221 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
11,252 | 10,018 | 33,160 | 23,414 | 30,766 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,699 | 2,648 | 3,195 | 3,185 | 3,132 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
68,528 | 63,329 | 79,350 | 34,614 | 33,380 |
| 1. Long-term payables to sellers |
|
|
| | 22,829 | 20,316 | 20,316 |
| 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 |
|
|
68,528 | 63,329 | 56,521 | 14,297 | 13,063 |
| 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 |
|
|
62,543 | 60,542 | 60,011 | 61,058 | 57,222 |
| I. ShareHolder's equity |
|
|
62,543 | 60,542 | 60,011 | 61,058 | 57,222 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
2,677 | 2,677 | 2,677 | 2,677 | 2,677 |
| 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 |
|
|
1,894 | 1,894 | 1,894 | 1,894 | 1,894 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,972 | 5,972 | 5,380 | 6,487 | 2,651 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
557 | 776 | 375 | 5,380 | 1,487 |
| - Profit after tax undistributed this period |
|
|
7,415 | 5,195 | 5,005 | 1,107 | 1,164 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | 60 | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
667,972 | 624,014 | 912,683 | 675,459 | 609,337 |
There is no report.
|
|