|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 |
| ASSETS |
|
|
| | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
39,515 | 29,866 | 31,397 | 33,547 |
| I. Cash and cash equivalents |
|
|
15,908 | 2,397 | 817 | 2,057 |
| 1. Cash |
|
|
1,868 | 2,397 | 817 | 2,057 |
| 2. Cash equivalents |
|
|
14,040 | | | |
| 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 |
|
|
13,834 | 7,962 | 10,546 | 8,100 |
| 1. Short-term receivables of customers |
|
|
2,657 | 2,952 | 9,527 | 7,379 |
| 2. Prepayments to suppliers |
|
|
10,075 | 4,264 | 882 | 586 |
| 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 |
|
|
1,102 | 747 | 164 | 162 |
| 7. Provision for doubtful short-term receivables |
|
|
| | -27 | -27 |
| IV. Inventories |
|
|
9,584 | 16,033 | 16,840 | 21,168 |
| 1. Inventories |
|
|
9,584 | 16,033 | 16,840 | 21,168 |
| 2. Provision for decline in value of inventories |
|
|
| | | |
| V. Other current assets |
|
|
188 | 3,474 | 3,193 | 2,221 |
| 1. Short-term prepaid expenses |
|
|
188 | 170 | 299 | 102 |
| 2. Deductible VAT |
|
|
| 3,265 | 2,895 | 2,119 |
| 3. Taxes and the State Receivables |
|
|
| 39 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | |
| 5. Other current assets |
|
|
| | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,729 | 56,848 | 71,030 | 81,658 |
| I. Long-term receivables |
|
|
50 | 5 | 5 | 6 |
| 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 |
|
|
50 | 5 | 5 | 6 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | |
| II. Fixed assets |
|
|
6,214 | 8,449 | 59,469 | 70,366 |
| 1. Tangible fixed assets |
|
|
6,214 | 8,449 | 59,469 | 70,366 |
| - Cost |
|
|
12,675 | 16,249 | 71,426 | 87,656 |
| - Accumulated depreciation |
|
|
-6,461 | -7,800 | -11,957 | -17,289 |
| 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 |
|
|
565 | 41,685 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | |
| 2. Costs of construction in progress |
|
|
565 | 41,685 | | |
| 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 |
|
|
6,899 | 6,709 | 11,556 | 11,286 |
| 1. Long-term prepaid expenses |
|
|
6,899 | 6,709 | 11,556 | 11,286 |
| 2. Deferred income tax assets |
|
|
| | | |
| 3. Other long-term assets |
|
|
| | | |
| VI. Goodwills |
|
|
| | | |
| TOTAL ASSETS |
|
|
53,244 | 86,714 | 102,426 | 115,205 |
| CAPITAL RESOURCES |
|
|
| | | |
| A. LIABILITIES |
|
|
27,510 | 56,367 | 69,360 | 80,760 |
| I. Current liabilities |
|
|
19,636 | 25,540 | 33,310 | 35,169 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,920 | 9,368 | 11,428 | 8,054 |
| 2. Long-term borrowings are due to pay |
|
|
| | | |
| 3. Short-term payables to sellers |
|
|
4,301 | 10,547 | 15,610 | 18,538 |
| 4. Advances from customers |
|
|
1,314 | 1,970 | 793 | 2,357 |
| 5. Taxes and other payables to the State Budget |
|
|
416 | 64 | 720 | 1,209 |
| 6. Payables to employees |
|
|
1,478 | 1,539 | 1,817 | 2,678 |
| 7. Short-term accrued expenses |
|
|
123 | 66 | 231 | 144 |
| 8. Short-term intercompany payables |
|
|
| | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 136 |
| 11. Other short-term payables |
|
|
9,083 | 1,986 | 2,710 | 2,017 |
| 12. Provision for short term payables |
|
|
| | | |
| 13. Bonus and welfare fund |
|
|
| | | 35 |
| 14. Price stabilization fund |
|
|
| | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | |
| II. Long-term liabilities |
|
|
7,874 | 30,827 | 36,050 | 45,590 |
| 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 |
|
|
7,874 | 30,827 | 36,050 | 45,590 |
| 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 |
|
|
25,733 | 30,347 | 33,067 | 34,445 |
| I. ShareHolder's equity |
|
|
25,522 | 30,782 | 33,067 | 34,445 |
| 1. Owner's investment capital |
|
|
25,371 | 30,039 | 30,039 | 30,039 |
| 2. Share capital surplus |
|
|
252 | 392 | 392 | 392 |
| 3. Bond conversion option |
|
|
| | | |
| 4. Other owner's capital |
|
|
| | | |
| 5. Treasury shares |
|
|
-45 | -51 | -112 | -194 |
| 6. Differences upon asset revaluation |
|
|
| | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | |
| 8. Investment and development funds |
|
|
| | | |
| 9. Financial reserve funds |
|
|
| | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | |
| 11. After tax undistributed profit |
|
|
-56 | 402 | 2,748 | 4,208 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| -56 | 646 | 1,608 |
| - Profit after tax undistributed this period |
|
|
-56 | 458 | 2,102 | 2,600 |
| 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 |
|
|
211 | -435 | | |
| 1. Funding resources |
|
|
211 | -435 | | |
| 2. Funding resources that form fixed assets |
|
|
| | | |
| 3. Retrenchment provision fund |
|
|
| | | |
| TOTAL CAPITAL RESOURCES |
|
|
53,244 | 86,714 | 102,426 | 115,205 |
There is no report.
|
|