|
|
Q3 2017 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
118,629 | 133,475 | 151,177 | 141,917 | 109,867 |
| I. Cash and cash equivalents |
|
|
37,857 | 18,677 | 17,046 | 20,277 | 12,438 |
| 1. Cash |
|
|
21,857 | 5,677 | 12,546 | 10,777 | 12,438 |
| 2. Cash equivalents |
|
|
16,000 | 13,000 | 4,500 | 9,500 | |
| 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 |
|
|
21,756 | 31,002 | 51,526 | 42,298 | 21,572 |
| 1. Short-term receivables of customers |
|
|
18,506 | 27,082 | 49,109 | 39,390 | 19,563 |
| 2. Prepayments to suppliers |
|
|
1,507 | 2,249 | 1,805 | 2,422 | 953 |
| 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 |
|
|
1,743 | 1,672 | 612 | 486 | 1,056 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
57,305 | 80,776 | 80,101 | 77,482 | 73,279 |
| 1. Inventories |
|
|
57,305 | 80,776 | 80,101 | 77,482 | 73,401 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -122 |
| V. Other current assets |
|
|
1,711 | 3,020 | 2,504 | 1,861 | 2,578 |
| 1. Short-term prepaid expenses |
|
|
| 1,034 | 1,967 | 140 | |
| 2. Deductible VAT |
|
|
1,711 | 1,986 | 538 | 1,721 | 2,578 |
| 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 |
|
|
25,647 | 25,839 | 26,684 | 30,704 | 29,438 |
| 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 |
|
|
24,238 | 23,985 | 25,557 | 29,503 | 28,835 |
| 1. Tangible fixed assets |
|
|
24,038 | 23,810 | 25,482 | 29,226 | 28,617 |
| - Cost |
|
|
71,032 | 72,247 | 78,537 | 90,901 | 96,239 |
| - Accumulated depreciation |
|
|
-46,994 | -48,437 | -53,055 | -61,674 | -67,622 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
200 | 175 | 75 | 277 | 218 |
| - Cost |
|
|
500 | 500 | 500 | 791 | 791 |
| - Accumulated depreciation |
|
|
-300 | -325 | -425 | -515 | -573 |
| III. Real Estate Investments |
|
|
1,408 | 1,352 | 1,127 | | |
| - Cost |
|
|
3,932 | 3,932 | 3,932 | | |
| - Accumulated depreciation |
|
|
-2,524 | -2,580 | -2,806 | | |
| IV. Long-term assets in progress |
|
|
| | | 72 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 72 | |
| 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 |
|
|
| 502 | | 1,130 | 603 |
| 1. Long-term prepaid expenses |
|
|
| 502 | | 1,130 | 603 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
144,276 | 159,314 | 177,861 | 172,622 | 139,305 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
107,000 | 128,482 | 142,161 | 136,264 | 105,297 |
| I. Current liabilities |
|
|
107,000 | 128,482 | 142,161 | 136,264 | 105,297 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
45,046 | 56,440 | 69,407 | 64,266 | 56,087 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
30,645 | 34,506 | 35,207 | 39,001 | 23,971 |
| 4. Advances from customers |
|
|
2,626 | 2,468 | 3,897 | 6,097 | 1,900 |
| 5. Taxes and other payables to the State Budget |
|
|
454 | 389 | 516 | 314 | 171 |
| 6. Payables to employees |
|
|
4,396 | 19,175 | 18,901 | 16,012 | 11,013 |
| 7. Short-term accrued expenses |
|
|
14,827 | 53 | 146 | 47 | 43 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 45 | 45 |
| 11. Other short-term payables |
|
|
7,583 | 11,083 | 7,886 | 7,374 | 9,930 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,424 | 4,368 | 6,200 | 3,109 | 2,137 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
37,276 | 30,832 | 35,701 | 36,358 | 34,008 |
| I. ShareHolder's equity |
|
|
37,276 | 30,832 | 35,701 | 36,358 | 34,008 |
| 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
10,321 | 10,604 | 10,901 | 11,193 | 11,730 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,955 | 229 | 4,799 | 5,165 | 2,278 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
989 | 989 | 135 | 399 | 25 |
| - Profit after tax undistributed this period |
|
|
5,967 | -760 | 4,665 | 4,765 | 2,252 |
| 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 |
|
|
144,276 | 159,314 | 177,861 | 172,622 | 139,305 |
There is no report.
|
|