|
|
Q2 2014 | Q4 2014 | Q4 2015 | Q4 2016 | Q4 2017 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
52,447 | 57,827 | 62,721 | 60,139 | 107,279 |
 | I. Cash and cash equivalents |
|
|
1,303 | 4,659 | 1,134 | 7,701 | 8,587 |
 | 1. Cash |
|
|
1,303 | 4,659 | 1,134 | 7,701 | 1,866 |
 | 2. Cash equivalents |
|
|
| | | | 6,721 |
 | II. Short-term financial investments |
|
|
| | | | 10,760 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 10,760 |
 | III. Short-term receivables |
|
|
19,128 | 20,116 | 18,924 | 13,947 | 49,597 |
 | 1. Short-term receivables of customers |
|
|
18,700 | 19,929 | 18,366 | 13,132 | 49,092 |
 | 2. Prepayments to suppliers |
|
|
284 | 35 | 42 | 304 | 69 |
 | 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 |
|
|
835 | 726 | 1,089 | 968 | 916 |
 | 7. Provision for doubtful short-term receivables |
|
|
-691 | -574 | -574 | -457 | -481 |
 | IV. Inventories |
|
|
30,335 | 31,810 | 41,250 | 36,725 | 35,219 |
 | 1. Inventories |
|
|
32,272 | 33,747 | 43,188 | 36,725 | 35,219 |
 | 2. Provision for decline in value of inventories |
|
|
-1,937 | -1,937 | -1,937 | | |
 | V. Other current assets |
|
|
1,681 | 1,242 | 1,413 | 1,766 | 3,115 |
 | 1. Short-term prepaid expenses |
|
|
368 | 539 | 56 | 23 | |
 | 2. Deductible VAT |
|
|
384 | 21 | 986 | 1,372 | 2,744 |
 | 3. Taxes and the State Receivables |
|
|
537 | 312 | 371 | 371 | 371 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
392 | 370 | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,117 | 14,677 | 14,886 | 13,370 | 27,809 |
 | 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 |
|
|
12,281 | 12,987 | 12,734 | 11,550 | 11,933 |
 | 1. Tangible fixed assets |
|
|
12,211 | 12,926 | 12,691 | 11,523 | 11,924 |
 | - Cost |
|
|
37,988 | 39,520 | 40,970 | 41,386 | 43,821 |
 | - Accumulated depreciation |
|
|
-25,777 | -26,594 | -28,279 | -29,862 | -31,897 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
70 | 61 | 44 | 26 | 9 |
 | - Cost |
|
|
140 | 140 | 140 | 140 | 140 |
 | - Accumulated depreciation |
|
|
-70 | -79 | -96 | -113 | -131 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 187 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 187 |
 | 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 |
|
|
1,836 | 1,690 | 2,151 | 1,820 | 15,689 |
 | 1. Long-term prepaid expenses |
|
|
1,836 | 1,690 | 2,151 | 1,820 | 15,689 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
66,564 | 72,504 | 77,607 | 73,509 | 135,088 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
41,532 | 43,848 | 48,985 | 44,911 | 105,857 |
 | I. Current liabilities |
|
|
41,132 | 43,548 | 48,985 | 44,911 | 102,248 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
20,647 | 21,577 | 26,710 | 18,580 | 34,486 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,379 | 13,548 | 14,429 | 17,271 | 13,730 |
 | 4. Advances from customers |
|
|
14 | 765 | 422 | 1,924 | 2,676 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,124 | 3,177 | 2,863 | 2,008 | 1,872 |
 | 6. Payables to employees |
|
|
1,409 | 1,279 | 907 | 1,256 | 749 |
 | 7. Short-term accrued expenses |
|
|
746 | 1,180 | 1,444 | 1,624 | 1,577 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,817 | 2,008 | 2,196 | 2,238 | 47,192 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-5 | 14 | 13 | 10 | -33 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
400 | 300 | | | 3,608 |
 | 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 |
|
|
400 | 300 | | | 3,575 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 33 |
 | 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 |
|
|
25,031 | 28,656 | 28,622 | 28,597 | 29,232 |
 | I. ShareHolder's equity |
|
|
23,878 | 27,606 | 27,777 | 27,958 | 28,798 |
 | 1. Owner's investment capital |
|
|
26,500 | 26,500 | 26,500 | 26,500 | 26,500 |
 | 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 |
|
|
551 | 589 | 989 | 1,034 | 1,034 |
 | 9. Financial reserve funds |
|
|
381 | 400 | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-3,555 | 117 | 288 | 424 | 1,264 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 117 | | 424 |
 | - Profit after tax undistributed this period |
|
|
| | 172 | 424 | 841 |
 | 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 |
|
|
1,154 | 1,051 | 845 | 639 | 434 |
 | 1. Funding resources |
|
|
| | | | 434 |
 | 2. Funding resources that form fixed assets |
|
|
1,154 | 1,051 | 845 | 639 | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
66,564 | 72,504 | 77,607 | 73,509 | 135,088 |
There is no report.
|
|