|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
95,784 | 74,764 | 85,547 | 89,800 | 117,796 |
| I. Cash and cash equivalents |
|
|
28,911 | 12,791 | 14,085 | 10,124 | 48,415 |
| 1. Cash |
|
|
12,211 | 10,791 | 11,085 | 9,624 | 24,219 |
| 2. Cash equivalents |
|
|
16,700 | 2,000 | 3,000 | 500 | 24,196 |
| 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 |
|
|
52,738 | 45,806 | 57,396 | 60,962 | 52,250 |
| 1. Short-term receivables of customers |
|
|
41,256 | 39,475 | 51,054 | 45,070 | 52,162 |
| 2. Prepayments to suppliers |
|
|
14,471 | 9,457 | 252 | 1,236 | 1,417 |
| 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 |
|
|
582 | 305 | 9,521 | 18,060 | 2,075 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,571 | -3,431 | -3,431 | -3,404 | -3,404 |
| IV. Inventories |
|
|
13,125 | 15,346 | 13,699 | 15,961 | 14,853 |
| 1. Inventories |
|
|
13,125 | 15,346 | 13,699 | 15,961 | 14,853 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,011 | 821 | 367 | 2,753 | 2,279 |
| 1. Short-term prepaid expenses |
|
|
187 | 242 | 82 | 1,224 | 1,537 |
| 2. Deductible VAT |
|
|
658 | 402 | | 1,211 | 187 |
| 3. Taxes and the State Receivables |
|
|
166 | 177 | 285 | 317 | 554 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
60,462 | 121,917 | 126,516 | 124,870 | 102,855 |
| I. Long-term receivables |
|
|
| | 21 | | |
| 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 |
|
|
| | 21 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
60,153 | 120,548 | 123,101 | 123,048 | 94,572 |
| 1. Tangible fixed assets |
|
|
60,153 | 120,548 | 123,101 | 123,048 | 94,572 |
| - Cost |
|
|
153,673 | 234,650 | 269,085 | 298,726 | 277,719 |
| - Accumulated depreciation |
|
|
-93,519 | -114,102 | -145,984 | -175,678 | -183,147 |
| 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 |
|
|
139 | | 125 | 438 | 8,251 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
139 | | 125 | 438 | 8,251 |
| 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 |
|
|
170 | 1,369 | 3,268 | 1,383 | 32 |
| 1. Long-term prepaid expenses |
|
|
170 | 1,369 | 3,268 | 1,383 | 32 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
156,247 | 196,681 | 212,062 | 214,670 | 220,651 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
83,060 | 113,610 | 121,199 | 114,371 | 105,241 |
| I. Current liabilities |
|
|
73,597 | 75,655 | 90,877 | 100,933 | 102,953 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,148 | 13,632 | 31,428 | 16,884 | 11,151 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
50,008 | 39,492 | 38,298 | 62,224 | 57,369 |
| 4. Advances from customers |
|
|
37 | 6 | 28 | 89 | 142 |
| 5. Taxes and other payables to the State Budget |
|
|
1,385 | 836 | 3,029 | 1,427 | 2,911 |
| 6. Payables to employees |
|
|
14,372 | 13,256 | 11,233 | 12,985 | 23,449 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,039 | 3,747 | 1,780 | 1,753 | 1,701 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,608 | 4,686 | 5,081 | 5,570 | 6,230 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,463 | 37,955 | 30,323 | 13,438 | 2,288 |
| 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 |
|
|
9,463 | 37,955 | 30,323 | 13,438 | 2,288 |
| 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 |
|
|
73,186 | 83,071 | 90,863 | 100,299 | 115,411 |
| I. ShareHolder's equity |
|
|
73,186 | 83,071 | 90,863 | 100,299 | 115,411 |
| 1. Owner's investment capital |
|
|
16,800 | 16,800 | 16,800 | 16,800 | 16,800 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
13,910 | 13,910 | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
16,227 | 18,280 | 62,132 | 71,089 | 79,416 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
26,249 | 34,080 | 11,931 | 12,410 | 19,195 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,560 | 20,066 | 451 | | 798 |
| - Profit after tax undistributed this period |
|
|
13,689 | 14,014 | 11,480 | 12,410 | 18,397 |
| 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 |
|
|
156,247 | 196,681 | 212,062 | 214,670 | 220,651 |
There is no report.
|
|