|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
171,235 | 157,817 | 185,011 | 125,561 | 107,887 |
| I. Cash and cash equivalents |
|
|
632 | 20,576 | 6,830 | 22,604 | 23,905 |
| 1. Cash |
|
|
632 | 7,076 | 6,830 | 7,504 | 5,900 |
| 2. Cash equivalents |
|
|
| 13,500 | | 15,100 | 18,005 |
| II. Short-term financial investments |
|
|
1,700 | 1,808 | 750 | 750 | 750 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,700 | 1,808 | 750 | 750 | 750 |
| III. Short-term receivables |
|
|
51,509 | 26,940 | 61,691 | 35,858 | 19,819 |
| 1. Short-term receivables of customers |
|
|
27,331 | 20,023 | 47,145 | 25,105 | 13,540 |
| 2. Prepayments to suppliers |
|
|
5,808 | 6,525 | 13,944 | 5,983 | 6,211 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 2,584 | |
| 6. Other short-term receivables |
|
|
18,370 | 1,269 | 2,435 | 3,193 | 1,075 |
| 7. Provision for doubtful short-term receivables |
|
|
| -877 | -1,833 | -1,007 | -1,007 |
| IV. Inventories |
|
|
72,391 | 105,823 | 114,299 | 60,392 | 61,175 |
| 1. Inventories |
|
|
72,391 | 105,823 | 114,299 | 60,392 | 61,283 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -109 |
| V. Other current assets |
|
|
45,003 | 2,670 | 1,442 | 5,957 | 2,239 |
| 1. Short-term prepaid expenses |
|
|
44,940 | 1,715 | 1,293 | 5,514 | 936 |
| 2. Deductible VAT |
|
|
43 | 954 | 148 | 442 | 1,303 |
| 3. Taxes and the State Receivables |
|
|
20 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
48,199 | 44,571 | 29,249 | 42,595 | 54,386 |
| 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 |
|
|
42,069 | 11,754 | 8,373 | 19,522 | 17,178 |
| 1. Tangible fixed assets |
|
|
7,124 | 11,754 | 8,373 | 19,522 | 17,178 |
| - Cost |
|
|
126,152 | 121,856 | 114,522 | 122,888 | 109,967 |
| - Accumulated depreciation |
|
|
-119,028 | -110,102 | -106,149 | -103,366 | -92,789 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
34,945 | | | | |
| - Cost |
|
|
34,975 | 30 | 30 | 30 | 30 |
| - Accumulated depreciation |
|
|
-30 | -30 | -30 | -30 | -30 |
| III. Real Estate Investments |
|
|
| 25,323 | 15,198 | 15,198 | 26,884 |
| - Cost |
|
|
| 27,943 | 17,818 | 17,818 | 31,319 |
| - Accumulated depreciation |
|
|
| -2,620 | -2,620 | -2,620 | -4,435 |
| IV. Long-term assets in progress |
|
|
| | | 920 | 4,172 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 920 | 4,172 |
| IV. Long-term financial investments |
|
|
6,130 | 7,484 | 5,678 | 6,528 | 4,578 |
| 1. Investment in subsidiaries |
|
|
1,000 | | | | |
| 2. Investments in associated companies, joint ventures |
|
|
5,130 | | | | |
| 3. Other investments in equity instruments |
|
|
| 7,484 | 7,484 | 7,484 | 4,578 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -1,806 | -956 | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| 11 | | 428 | 1,574 |
| 1. Long-term prepaid expenses |
|
|
| 11 | | 428 | 1,574 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
219,434 | 202,387 | 214,260 | 168,156 | 162,273 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
79,816 | 128,032 | 163,785 | 137,692 | 64,861 |
| I. Current liabilities |
|
|
79,816 | 127,755 | 163,208 | 137,115 | 64,685 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,015 | 28,389 | 78,266 | 23,092 | 21,060 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,014 | 7,965 | 51,654 | 16,990 | 5,417 |
| 4. Advances from customers |
|
|
57,420 | 14,883 | 11,614 | 74,974 | 5,804 |
| 5. Taxes and other payables to the State Budget |
|
|
1,473 | 1,751 | 3,282 | 1,848 | 11,902 |
| 6. Payables to employees |
|
|
| 462 | 925 | 424 | 83 |
| 7. Short-term accrued expenses |
|
|
1,182 | 1,995 | 2,756 | 4,129 | 5,625 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
936 | 59,497 | 1,007 | 1,054 | 1,077 |
| 12. Provision for short term payables |
|
|
| | | | 319 |
| 13. Bonus and welfare fund |
|
|
8,776 | 12,813 | 13,704 | 14,603 | 13,399 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 276 | 577 | 577 | 176 |
| 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 |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 276 | 577 | 577 | 176 |
| 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 |
|
|
139,618 | 74,356 | 50,475 | 30,463 | 97,412 |
| I. ShareHolder's equity |
|
|
139,618 | 74,356 | 50,475 | 30,463 | 97,412 |
| 1. Owner's investment capital |
|
|
24,125 | 24,125 | 24,125 | 24,125 | 24,125 |
| 2. Share capital surplus |
|
|
57 | 57 | 57 | 57 | 57 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
128 | 128 | 128 | 128 | 128 |
| 5. Treasury shares |
|
|
| | | -26,351 | -26,351 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
78,055 | 41,867 | 17,742 | 23,893 | 23,893 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
37,253 | 8,178 | 8,422 | 8,611 | 75,560 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
32,141 | | 1,289 | 503 | 5,337 |
| - Profit after tax undistributed this period |
|
|
5,112 | 8,178 | 7,133 | 8,108 | 70,222 |
| 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 |
|
|
219,434 | 202,387 | 214,260 | 168,156 | 162,273 |
There is no report.
|
|