|
|
Q3 2013 | Q4 2013 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
427,521 | 255,600 | 444,842 | 390,062 | 599,545 |
| I. Cash and cash equivalents |
|
|
5,586 | 10,981 | 21,048 | 5,340 | 5,082 |
| 1. Cash |
|
|
5,586 | 10,981 | 10,548 | 5,340 | 5,082 |
| 2. Cash equivalents |
|
|
| | 10,500 | | |
| II. Short-term financial investments |
|
|
| | 77,400 | 85,489 | 112,730 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 77,400 | 85,489 | 112,730 |
| III. Short-term receivables |
|
|
148,895 | 81,543 | 137,308 | 112,550 | 169,024 |
| 1. Short-term receivables of customers |
|
|
148,318 | 81,156 | 100,325 | 83,291 | 134,088 |
| 2. Prepayments to suppliers |
|
|
541 | 496 | 24,660 | 16,839 | 3,996 |
| 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 |
|
|
353 | 208 | 14,733 | 15,671 | 34,150 |
| 7. Provision for doubtful short-term receivables |
|
|
-317 | -317 | -2,411 | -3,251 | -3,210 |
| IV. Inventories |
|
|
263,555 | 158,267 | 202,544 | 177,782 | 301,543 |
| 1. Inventories |
|
|
263,555 | 161,593 | 204,864 | 178,606 | 302,548 |
| 2. Provision for decline in value of inventories |
|
|
| -3,327 | -2,320 | -824 | -1,005 |
| V. Other current assets |
|
|
9,485 | 4,810 | 6,543 | 8,901 | 11,166 |
| 1. Short-term prepaid expenses |
|
|
590 | 281 | 531 | 239 | 234 |
| 2. Deductible VAT |
|
|
5,690 | 1,627 | 6,013 | 8,662 | 10,931 |
| 3. Taxes and the State Receivables |
|
|
2,591 | 2,709 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
614 | 193 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
88,084 | 83,387 | 40,770 | 60,179 | 33,898 |
| I. Long-term receivables |
|
|
| | | 450 | 450 |
| 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 |
|
|
| | | 450 | 450 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
75,395 | 71,529 | 24,812 | 23,118 | 20,143 |
| 1. Tangible fixed assets |
|
|
75,315 | 71,450 | 24,744 | 23,051 | 20,079 |
| - Cost |
|
|
169,350 | 169,350 | 143,792 | 144,978 | 145,207 |
| - Accumulated depreciation |
|
|
-94,035 | -97,900 | -119,048 | -121,927 | -125,129 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
80 | 79 | 68 | 66 | 65 |
| - Cost |
|
|
91 | 91 | 91 | 91 | 91 |
| - Accumulated depreciation |
|
|
-11 | -12 | -23 | -25 | -26 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 45 | | | 728 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 728 |
| IV. Long-term financial investments |
|
|
11,935 | 11,231 | | 24,000 | 56 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
11,638 | 10,934 | | | 56 |
| 3. Other investments in equity instruments |
|
|
297 | 297 | 297 | 297 | 297 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -297 | -297 | -297 |
| 5. Investments holding until maturity |
|
|
| | | 24,000 | |
| V. Total other long-term assets |
|
|
754 | 581 | 15,959 | 12,612 | 12,520 |
| 1. Long-term prepaid expenses |
|
|
754 | 581 | 15,611 | 12,488 | 12,369 |
| 2. Deferred income tax assets |
|
|
| | 348 | 124 | 151 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
515,605 | 338,987 | 485,613 | 450,241 | 633,442 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
440,832 | 294,370 | 378,750 | 329,248 | 499,783 |
| I. Current liabilities |
|
|
439,181 | 292,720 | 378,750 | 329,248 | 499,783 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
379,913 | 256,752 | 346,120 | 290,828 | 414,744 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
30,063 | 13,861 | 6,981 | 5,566 | 25,490 |
| 4. Advances from customers |
|
|
2,561 | 401 | 582 | 873 | 7,896 |
| 5. Taxes and other payables to the State Budget |
|
|
4,595 | 1,050 | 1,644 | 3,240 | 2,785 |
| 6. Payables to employees |
|
|
7,184 | 7,098 | 7,364 | 10,369 | 10,273 |
| 7. Short-term accrued expenses |
|
|
4,589 | 2,572 | 4,711 | 5,379 | 8,056 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,398 | 9,482 | 11,018 | 12,661 | 30,209 |
| 12. Provision for short term payables |
|
|
| 708 | | | |
| 13. Bonus and welfare fund |
|
|
878 | 795 | 331 | 331 | 331 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,651 | 1,651 | | | |
| 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 |
|
|
500 | 500 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,151 | 1,151 | | | |
| 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 |
|
|
74,773 | 44,617 | 106,863 | 120,993 | 133,659 |
| I. ShareHolder's equity |
|
|
74,773 | 44,617 | 106,863 | 120,993 | 133,659 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 87,967 | 87,967 |
| 2. Share capital surplus |
|
|
27,326 | 27,326 | 27,326 | 27,326 | 27,326 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | -10,270 | -10,270 | -10,270 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
20,358 | 20,358 | 1,532 | 1,840 | 1,840 |
| 9. Financial reserve funds |
|
|
4,778 | 4,778 | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-57,689 | -87,846 | 8,275 | 14,130 | 26,797 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | 14,130 |
| - Profit after tax undistributed this period |
|
|
| | 8,275 | 14,130 | 12,666 |
| 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 |
|
|
515,605 | 338,987 | 485,613 | 450,241 | 633,442 |
There is no report.
|
|