|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
25,774 | 66,619 | 40,013 | 28,605 | 63,460 |
| I. Cash and cash equivalents |
|
|
515 | 25,971 | 7,797 | 787 | 1,355 |
| 1. Cash |
|
|
515 | 25,971 | 2,297 | 787 | 352 |
| 2. Cash equivalents |
|
|
| | 5,500 | | 1,003 |
| 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 |
|
|
3,776 | 21,657 | 8,814 | 2,661 | 22,443 |
| 1. Short-term receivables of customers |
|
|
2,583 | 22,167 | 1,794 | 3,279 | 3,086 |
| 2. Prepayments to suppliers |
|
|
| 312 | 236 | 241 | 172 |
| 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 |
|
|
2,055 | 10 | 7,616 | 2 | 20,045 |
| 7. Provision for doubtful short-term receivables |
|
|
-862 | -832 | -832 | -861 | -861 |
| IV. Inventories |
|
|
21,448 | 17,932 | 21,943 | 25,010 | 36,174 |
| 1. Inventories |
|
|
21,448 | 17,932 | 21,943 | 25,010 | 36,174 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
35 | 1,060 | 1,459 | 147 | 3,488 |
| 1. Short-term prepaid expenses |
|
|
| | 72 | 79 | 28 |
| 2. Deductible VAT |
|
|
23 | 83 | 927 | 56 | 263 |
| 3. Taxes and the State Receivables |
|
|
12 | 976 | 460 | 12 | 3,197 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
40,040 | 37,998 | 35,163 | 32,241 | 28,061 |
| I. Long-term receivables |
|
|
| | 10 | | |
| 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 |
|
|
| | 10 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
32,270 | 30,086 | 28,210 | 25,725 | 21,943 |
| 1. Tangible fixed assets |
|
|
32,270 | 30,086 | 28,210 | 25,725 | 21,943 |
| - Cost |
|
|
63,656 | 61,885 | 63,681 | 64,407 | 64,407 |
| - Accumulated depreciation |
|
|
-31,386 | -31,800 | -35,472 | -38,681 | -42,464 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
5,503 | 5,247 | 4,991 | 4,735 | 4,479 |
| - Cost |
|
|
7,681 | 7,681 | 7,681 | 7,681 | 7,681 |
| - Accumulated depreciation |
|
|
-2,177 | -2,433 | -2,689 | -2,946 | -3,202 |
| IV. Long-term assets in progress |
|
|
| | | 83 | 83 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 83 | 83 |
| 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 |
|
|
2,267 | 2,665 | 1,952 | 1,697 | 1,556 |
| 1. Long-term prepaid expenses |
|
|
2,267 | 2,665 | 1,952 | 1,697 | 1,556 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
65,815 | 104,617 | 75,176 | 60,847 | 91,521 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
30,086 | 68,476 | 38,106 | 23,497 | 37,987 |
| I. Current liabilities |
|
|
14,052 | 52,307 | 23,556 | 9,853 | 37,163 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
7,902 | 16,431 | 3,627 | 246 | 5,080 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,828 | 7,187 | 5,259 | 6,526 | 6,762 |
| 4. Advances from customers |
|
|
169 | 25,389 | 8,102 | 18 | 19,994 |
| 5. Taxes and other payables to the State Budget |
|
|
183 | 48 | 196 | 38 | 4 |
| 6. Payables to employees |
|
|
636 | 904 | 4,190 | 1,318 | 3,151 |
| 7. Short-term accrued expenses |
|
|
9 | 20 | 674 | | 823 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
865 | 908 | 875 | 969 | 843 |
| 11. Other short-term payables |
|
|
1,197 | 1,110 | 264 | 293 | 283 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
263 | 310 | 369 | 445 | 224 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,035 | 16,169 | 14,549 | 13,644 | 824 |
| 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 |
|
|
| | 917 | 902 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
16,035 | 16,169 | 13,632 | 12,742 | 824 |
| 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 |
|
|
35,728 | 36,142 | 37,070 | 37,350 | 53,534 |
| I. ShareHolder's equity |
|
|
35,728 | 36,142 | 37,070 | 37,350 | 53,534 |
| 1. Owner's investment capital |
|
|
24,000 | 24,000 | 24,000 | 24,000 | 24,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,250 | 7,723 | 7,723 | 7,723 | 7,723 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,652 | 1,459 | 1,744 | 2,104 | 2,414 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,827 | 2,960 | 3,603 | 3,523 | 19,397 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6 | 7 | 7 | 423 | 514 |
| - Profit after tax undistributed this period |
|
|
2,821 | 2,953 | 3,596 | 3,099 | 18,884 |
| 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 |
|
|
65,815 | 104,617 | 75,176 | 60,847 | 91,521 |
There is no report.
|
|