|
|
Q2 2015 | Q4 2015 | Q4 2016 | Q2 2017 | Q4 2017 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
97,940 | 97,164 | 147,928 | 128,402 | 98,128 |
| I. Cash and cash equivalents |
|
|
8,865 | 12,754 | 10,160 | 18,180 | 6,934 |
| 1. Cash |
|
|
8,865 | 12,754 | 10,160 | 18,180 | 6,934 |
| 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 |
|
|
33,541 | 29,558 | 48,755 | 58,401 | 60,873 |
| 1. Short-term receivables of customers |
|
|
67,129 | 66,029 | 86,365 | 96,493 | 95,945 |
| 2. Prepayments to suppliers |
|
|
2,222 | 401 | 2,065 | 1,532 | 5,298 |
| 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 |
|
|
212 | 61 | 54 | 106 | 47 |
| 7. Provision for doubtful short-term receivables |
|
|
-36,021 | -36,934 | -39,730 | -39,730 | -40,416 |
| IV. Inventories |
|
|
54,074 | 53,747 | 84,776 | 49,878 | 28,494 |
| 1. Inventories |
|
|
54,074 | 53,747 | 84,776 | 49,878 | 28,494 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,459 | 1,105 | 4,237 | 1,944 | 1,827 |
| 1. Short-term prepaid expenses |
|
|
62 | 58 | 203 | 132 | 248 |
| 2. Deductible VAT |
|
|
1,397 | 1,048 | 4,034 | 1,812 | 1,579 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,445 | 42,343 | 40,438 | 42,862 | 44,281 |
| 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 |
|
|
33,928 | 37,702 | 35,279 | 34,225 | 40,024 |
| 1. Tangible fixed assets |
|
|
14,245 | 18,019 | 15,596 | 14,541 | 20,341 |
| - Cost |
|
|
46,070 | 51,437 | 51,414 | 51,829 | 59,151 |
| - Accumulated depreciation |
|
|
-31,825 | -33,418 | -35,817 | -37,287 | -38,810 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
19,683 | 19,683 | 19,683 | 19,683 | 19,683 |
| - Cost |
|
|
19,683 | 19,683 | 19,683 | 19,683 | 19,683 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
512 | 619 | 1,194 | 4,849 | 668 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
512 | 619 | 1,194 | 4,849 | 668 |
| IV. Long-term financial investments |
|
|
500 | 500 | 500 | 500 | 500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | 500 | 500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,505 | 3,522 | 3,465 | 3,288 | 3,089 |
| 1. Long-term prepaid expenses |
|
|
3,505 | 3,522 | 3,465 | 3,288 | 3,089 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
136,384 | 139,508 | 188,366 | 171,264 | 142,409 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
65,594 | 67,967 | 118,141 | 102,201 | 71,856 |
| I. Current liabilities |
|
|
65,582 | 67,955 | 118,129 | 99,092 | 69,099 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
23,500 | 24,700 | 49,922 | 87,103 | 58,634 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
32,538 | 33,346 | 61,224 | 5,889 | 5,287 |
| 4. Advances from customers |
|
|
145 | 23 | 64 | 1,213 | 842 |
| 5. Taxes and other payables to the State Budget |
|
|
904 | 809 | 680 | 761 | 967 |
| 6. Payables to employees |
|
|
3,629 | 4,943 | 2,696 | 2,109 | 2,102 |
| 7. Short-term accrued expenses |
|
|
380 | 97 | 697 | 239 | 241 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
511 | 440 | 409 | 379 | 328 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,975 | 3,597 | 2,436 | 1,400 | 697 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12 | 12 | 12 | 3,108 | 2,757 |
| 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 |
|
|
12 | 12 | 12 | | 38 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 3,108 | 2,720 |
| 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 |
|
|
70,790 | 71,540 | 70,225 | 69,063 | 70,553 |
| I. ShareHolder's equity |
|
|
70,528 | 71,336 | 70,103 | 68,980 | 70,501 |
| 1. Owner's investment capital |
|
|
26,679 | 26,679 | 56,026 | 56,026 | 56,026 |
| 2. Share capital surplus |
|
|
90 | 90 | 90 | 90 | 90 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
24,575 | 24,575 | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
13,387 | 13,387 | 12,016 | 12,026 | 12,026 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
2,951 | 2,951 | | | |
| 11. After tax undistributed profit |
|
|
2,847 | 3,655 | 1,971 | 838 | 2,359 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
2,847 | 3,655 | 1,971 | 838 | 2,359 |
| 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 |
|
|
262 | 204 | 123 | 83 | 52 |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
262 | 204 | 123 | 83 | 52 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
136,384 | 139,508 | 188,366 | 171,264 | 142,409 |
There is no report.
|
|