|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
356,192 | 418,555 | 562,581 | 481,467 | 392,967 |
| I. Cash and cash equivalents |
|
|
89,771 | 82,137 | 72,162 | 32,483 | 6,914 |
| 1. Cash |
|
|
26,540 | 32,137 | 54,139 | 9,300 | 3,567 |
| 2. Cash equivalents |
|
|
63,231 | 50,000 | 18,023 | 23,183 | 3,347 |
| 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 |
|
|
144,680 | 158,995 | 301,567 | 234,898 | 137,304 |
| 1. Short-term receivables of customers |
|
|
109,091 | 126,427 | 83,420 | 146,735 | 69,718 |
| 2. Prepayments to suppliers |
|
|
23,580 | 22,926 | 62,769 | 29,558 | 11,051 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| 1,900 | 141,692 | 48,019 | 41,705 |
| 5. Receivables on short-term loans |
|
|
2,112 | | | | |
| 6. Other short-term receivables |
|
|
11,703 | 9,549 | 15,492 | 12,393 | 16,645 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,806 | -1,806 | -1,806 | -1,806 | -1,815 |
| IV. Inventories |
|
|
120,534 | 177,288 | 188,792 | 201,322 | 231,096 |
| 1. Inventories |
|
|
120,653 | 177,408 | 188,911 | 201,441 | 231,216 |
| 2. Provision for decline in value of inventories |
|
|
-119 | -119 | -119 | -119 | -119 |
| V. Other current assets |
|
|
1,208 | 134 | 59 | 12,764 | 17,653 |
| 1. Short-term prepaid expenses |
|
|
| | 56 | 372 | 401 |
| 2. Deductible VAT |
|
|
725 | | 3 | 10,784 | 15,542 |
| 3. Taxes and the State Receivables |
|
|
482 | 134 | | 1,608 | 1,710 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
30,430 | 28,843 | 26,317 | 25,414 | 24,445 |
| I. Long-term receivables |
|
|
87 | 57 | 53 | 278 | 312 |
| 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 |
|
|
87 | 57 | 53 | 278 | 312 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
23,438 | 20,223 | 18,189 | 16,696 | 15,737 |
| 1. Tangible fixed assets |
|
|
20,763 | 17,564 | 16,069 | 14,854 | 14,060 |
| - Cost |
|
|
44,249 | 41,875 | 43,643 | 45,555 | 45,736 |
| - Accumulated depreciation |
|
|
-23,486 | -24,311 | -27,574 | -30,701 | -31,676 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,674 | 2,659 | 2,120 | 1,842 | 1,677 |
| - Cost |
|
|
5,252 | 6,075 | 6,075 | 6,075 | 6,075 |
| - Accumulated depreciation |
|
|
-2,578 | -3,416 | -3,955 | -4,233 | -4,398 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,523 | 2,388 | 2,015 | 1,544 | 1,624 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,523 | 2,388 | 2,015 | 1,544 | 1,624 |
| IV. Long-term financial investments |
|
|
1,638 | 4,820 | 4,832 | 4,854 | 4,901 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 3,182 | 3,194 | 3,216 | 3,263 |
| 3. Other investments in equity instruments |
|
|
1,638 | 1,638 | 1,638 | 1,638 | 1,638 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,744 | 1,356 | 1,228 | 2,042 | 1,870 |
| 1. Long-term prepaid expenses |
|
|
2,744 | 1,356 | 1,228 | 2,042 | 1,870 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
386,621 | 447,398 | 588,898 | 506,881 | 417,412 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
281,204 | 352,341 | 489,656 | 406,581 | 317,780 |
| I. Current liabilities |
|
|
280,820 | 352,110 | 489,598 | 406,581 | 317,780 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
14,072 | 24,667 | 109,832 | 120,562 | 27,590 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
42,651 | 47,205 | 33,107 | 66,706 | 64,800 |
| 4. Advances from customers |
|
|
189,791 | 251,794 | 213,144 | 186,160 | 196,644 |
| 5. Taxes and other payables to the State Budget |
|
|
4,069 | 3,314 | 10,399 | 2,233 | 1,212 |
| 6. Payables to employees |
|
|
7,637 | 3,616 | 2,356 | 4,079 | 519 |
| 7. Short-term accrued expenses |
|
|
21,449 | 20,110 | 119,830 | 24,694 | 1,587 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
964 | 824 | 674 | 1,892 | 25,000 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
187 | 581 | 256 | 256 | 429 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
384 | 231 | 58 | | |
| 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 |
|
|
| 231 | 58 | | |
| 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 |
|
|
384 | | | | |
| B. OWNER'S EQUITY |
|
|
105,418 | 95,057 | 99,242 | 100,300 | 99,632 |
| I. ShareHolder's equity |
|
|
104,885 | 94,862 | 99,027 | 100,300 | 99,626 |
| 1. Owner's investment capital |
|
|
59,770 | 59,770 | 59,770 | 59,770 | 59,770 |
| 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 |
|
|
18,458 | 18,526 | 18,537 | 18,537 | 18,625 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,585 | 2,457 | 6,720 | 7,467 | 7,284 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,427 | 2,864 | 2,393 | 6,720 | 7,467 |
| - Profit after tax undistributed this period |
|
|
8,158 | -408 | 4,327 | 747 | -183 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
17,072 | 14,109 | 13,999 | 14,526 | 13,946 |
| II. Funding resources and other funds |
|
|
533 | 195 | 215 | | 6 |
| 1. Funding resources |
|
|
533 | 195 | 215 | | 6 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
386,621 | 447,398 | 588,898 | 506,881 | 417,412 |
There is no report.
|
|