|
|
Q4 2014 | Q4 2015 | Q4 2016 | Q4 2017 | Q4 2018 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,839 | 48,582 | 52,660 | 38,080 | 40,306 |
| I. Cash and cash equivalents |
|
|
18,223 | 14,193 | 12,278 | 6,215 | 7,359 |
| 1. Cash |
|
|
2,223 | 1,193 | 7,278 | 3,215 | 5,359 |
| 2. Cash equivalents |
|
|
16,000 | 13,000 | 5,000 | 3,000 | 2,000 |
| II. Short-term financial investments |
|
|
1,683 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,683 | | | | |
| III. Short-term receivables |
|
|
13,370 | 32,211 | 38,999 | 30,662 | 32,121 |
| 1. Short-term receivables of customers |
|
|
11,259 | 24,131 | 30,692 | 25,170 | 19,925 |
| 2. Prepayments to suppliers |
|
|
1,973 | 1,287 | 2,323 | 1,177 | 1,177 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 1,683 | | | |
| 6. Other short-term receivables |
|
|
138 | 5,109 | 5,984 | 4,315 | 11,019 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
1,274 | 1,241 | 900 | 384 | 379 |
| 1. Inventories |
|
|
1,274 | 1,241 | 900 | 384 | 379 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,289 | 937 | 483 | 818 | 447 |
| 1. Short-term prepaid expenses |
|
|
987 | 728 | 229 | 29 | 21 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| 209 | 254 | 789 | 426 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
2,301 | | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,332 | 14,353 | 28,146 | 28,525 | 26,161 |
| 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 |
|
|
8,115 | 8,296 | 10,264 | 17,086 | 15,102 |
| 1. Tangible fixed assets |
|
|
8,034 | 8,238 | 10,227 | 17,072 | 15,102 |
| - Cost |
|
|
17,964 | 20,210 | 22,531 | 30,904 | 31,249 |
| - Accumulated depreciation |
|
|
-9,930 | -11,972 | -12,303 | -13,832 | -16,147 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
80 | 58 | 36 | 14 | |
| - Cost |
|
|
110 | 110 | 110 | 110 | 110 |
| - Accumulated depreciation |
|
|
-30 | -52 | -74 | -96 | -110 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 6,794 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 6,794 | | |
| IV. Long-term financial investments |
|
|
5,250 | 5,250 | 10,500 | 10,500 | 10,500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
5,250 | 5,250 | 10,500 | 10,500 | 10,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
967 | 807 | 589 | 939 | 559 |
| 1. Long-term prepaid expenses |
|
|
967 | 807 | 589 | 939 | 559 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
52,170 | 62,936 | 80,806 | 66,605 | 66,467 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
22,997 | 26,667 | 37,285 | 25,011 | 25,379 |
| I. Current liabilities |
|
|
19,744 | 23,414 | 28,212 | 19,378 | 18,853 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 2,360 | 7,260 | 2,000 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,048 | 1,011 | 3,967 | 1,445 | 642 |
| 4. Advances from customers |
|
|
560 | 14 | 14 | 397 | 614 |
| 5. Taxes and other payables to the State Budget |
|
|
2,097 | 2,579 | 3,756 | 470 | 836 |
| 6. Payables to employees |
|
|
7,188 | 7,842 | 6,460 | 2,790 | 1,159 |
| 7. Short-term accrued expenses |
|
|
1,450 | 3,985 | 3,809 | 1,875 | 8,938 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,510 | 5,212 | 4,588 | 3,594 | 3,770 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,891 | 2,771 | 3,259 | 1,547 | 893 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,253 | 3,253 | 9,073 | 5,633 | 6,526 |
| 1. Long-term payables to sellers |
|
|
1,903 | 1,903 | 1,903 | 1,903 | 1,903 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,350 | 1,350 | 1,350 | 1,350 | 1,350 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | 5,820 | 2,380 | 3,273 |
| 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 |
|
|
29,173 | 36,268 | 43,521 | 41,594 | 41,088 |
| I. ShareHolder's equity |
|
|
29,205 | 36,268 | 43,521 | 41,594 | 41,088 |
| 1. Owner's investment capital |
|
|
12,110 | 14,896 | 14,896 | 14,896 | 14,896 |
| 2. Share capital surplus |
|
|
116 | 116 | 116 | 116 | 116 |
| 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 |
|
|
4,401 | 7,586 | 9,493 | 9,493 | 9,493 |
| 9. Financial reserve funds |
|
|
1,320 | | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
11,256 | 13,670 | 19,016 | 17,088 | 16,583 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 8,397 | 13,670 | 17,088 | 16,583 |
| - Profit after tax undistributed this period |
|
|
| 5,273 | 5,346 | | |
| 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 |
|
|
-31 | | | | |
| 1. Funding resources |
|
|
-31 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
52,170 | 62,936 | 80,806 | 66,605 | 66,467 |
There is no report.
|
|