|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
51,403 | 57,811 | 41,261 | 45,702 | 38,587 |
| I. Cash and cash equivalents |
|
|
7,494 | 3,014 | 128 | 572 | 8,397 |
| 1. Cash |
|
|
294 | 3,014 | 128 | 572 | 584 |
| 2. Cash equivalents |
|
|
7,200 | | | | 7,813 |
| II. Short-term financial investments |
|
|
8,408 | 13,812 | 14,429 | 15,126 | 7,798 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
8,408 | 13,812 | 14,429 | 15,126 | 7,798 |
| III. Short-term receivables |
|
|
21,256 | 33,081 | 23,305 | 26,750 | 19,967 |
| 1. Short-term receivables of customers |
|
|
12,683 | 27,195 | 17,174 | 19,714 | 12,874 |
| 2. Prepayments to suppliers |
|
|
1,991 | 289 | 444 | 279 | 367 |
| 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 |
|
|
6,861 | 6,077 | 6,259 | 7,767 | 7,735 |
| 7. Provision for doubtful short-term receivables |
|
|
-280 | -481 | -571 | -1,010 | -1,010 |
| IV. Inventories |
|
|
14,169 | 7,905 | 3,400 | 3,254 | 2,425 |
| 1. Inventories |
|
|
14,169 | 7,905 | 3,400 | 3,254 | 2,425 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
76 | | | | |
| 1. Short-term prepaid expenses |
|
|
76 | | | | |
| 2. Deductible VAT |
|
|
| | | | |
| 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 |
|
|
11,971 | 8,526 | 8,044 | 7,647 | 8,411 |
| 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 |
|
|
8,534 | 7,390 | 7,108 | 6,911 | 7,875 |
| 1. Tangible fixed assets |
|
|
1,623 | 480 | 198 | | 964 |
| - Cost |
|
|
28,170 | 28,170 | 28,031 | 9,907 | 7,199 |
| - Accumulated depreciation |
|
|
-26,547 | -27,690 | -27,834 | -9,907 | -6,235 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
6,911 | 6,911 | 6,911 | 6,911 | 6,911 |
| - Cost |
|
|
6,911 | 6,911 | 6,911 | 6,911 | 6,911 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
182 | 223 | 223 | 223 | 223 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
182 | 223 | 223 | 223 | 223 |
| IV. Long-term financial investments |
|
|
113 | 113 | 113 | 113 | 113 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
113 | 113 | 113 | 113 | 113 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,142 | 800 | 600 | 400 | 200 |
| 1. Long-term prepaid expenses |
|
|
3,142 | 800 | 600 | 400 | 200 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
63,374 | 66,337 | 49,306 | 53,349 | 46,998 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
74,693 | 85,154 | 67,484 | 65,360 | 57,604 |
| I. Current liabilities |
|
|
59,802 | 70,266 | 52,596 | 53,360 | 45,380 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,040 | 14,649 | 11,143 | 12,735 | 8,214 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
21,448 | 19,697 | 13,349 | 9,524 | 7,625 |
| 4. Advances from customers |
|
|
296 | 502 | 358 | 5,192 | 1,268 |
| 5. Taxes and other payables to the State Budget |
|
|
11,205 | 16,907 | 11,861 | 12,072 | 12,124 |
| 6. Payables to employees |
|
|
389 | 292 | 307 | 40 | 323 |
| 7. Short-term accrued expenses |
|
|
589 | 3,074 | 769 | 1,683 | 3,973 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
16,814 | 15,125 | 14,789 | 12,092 | 11,833 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
21 | 21 | 21 | 21 | 21 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,891 | 14,888 | 14,888 | 12,000 | 12,224 |
| 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 |
|
|
14,891 | 14,888 | 14,888 | 12,000 | 12,000 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 224 |
| 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 |
|
|
-11,319 | -18,817 | -18,178 | -12,011 | -10,606 |
| I. ShareHolder's equity |
|
|
-11,319 | -18,817 | -18,178 | -12,011 | -10,606 |
| 1. Owner's investment capital |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
| 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 |
|
|
1,732 | 1,732 | 1,732 | 1,732 | 1,732 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-48,052 | -55,549 | -54,911 | -48,743 | -47,338 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-33,751 | -48,052 | -55,549 | -54,911 | -48,743 |
| - Profit after tax undistributed this period |
|
|
-14,301 | -7,497 | 638 | 6,167 | 1,405 |
| 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 |
|
|
63,374 | 66,337 | 49,306 | 53,349 | 46,998 |
There is no report.
|
|