|
|
Q3 2017 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
334,133 | 266,718 | 290,866 | 410,654 | 317,683 |
| I. Cash and cash equivalents |
|
|
2,931 | 4,301 | 10,240 | 6,932 | 10,358 |
| 1. Cash |
|
|
2,931 | 4,301 | 10,240 | 6,932 | 10,358 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
225,081 | 169,056 | 168,226 | 264,670 | 210,390 |
| 1. Short-term receivables of customers |
|
|
97,304 | 54,645 | 101,731 | 207,437 | 158,863 |
| 2. Prepayments to suppliers |
|
|
30 | 29 | 22 | 48 | |
| 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 |
|
|
135,700 | 121,219 | 73,713 | 64,424 | 58,767 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,953 | -6,836 | -7,240 | -7,240 | -7,240 |
| IV. Inventories |
|
|
97,808 | 86,031 | 110,647 | 138,888 | 94,733 |
| 1. Inventories |
|
|
97,808 | 86,031 | 110,647 | 138,888 | 94,733 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
8,313 | 7,330 | 1,753 | 165 | 2,202 |
| 1. Short-term prepaid expenses |
|
|
6,019 | 7,324 | 1,748 | 159 | 720 |
| 2. Deductible VAT |
|
|
1,874 | 6 | 6 | 6 | 1,429 |
| 3. Taxes and the State Receivables |
|
|
420 | | | | 53 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,271 | 26,450 | 21,726 | 22,232 | 25,528 |
| 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 |
|
|
11,145 | 11,624 | 9,100 | 8,418 | 11,412 |
| 1. Tangible fixed assets |
|
|
10,520 | 11,007 | 8,514 | 7,862 | 10,888 |
| - Cost |
|
|
35,875 | 33,008 | 33,090 | 33,238 | 31,852 |
| - Accumulated depreciation |
|
|
-25,355 | -22,001 | -24,576 | -25,376 | -20,964 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
625 | 617 | 586 | 556 | 525 |
| - Cost |
|
|
1,547 | 1,547 | 1,547 | 1,547 | 1,547 |
| - Accumulated depreciation |
|
|
-922 | -930 | -961 | -992 | -1,023 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | 1,188 | 1,195 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 1,188 | 1,195 |
| IV. Long-term financial investments |
|
|
15,126 | 14,826 | 12,626 | 12,626 | 12,626 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
15,126 | 14,826 | 12,626 | 12,626 | 12,626 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | | | 294 |
| 1. Long-term prepaid expenses |
|
|
| | | | 294 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
360,404 | 293,168 | 312,592 | 432,886 | 343,211 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
316,314 | 250,259 | 270,347 | 390,389 | 301,343 |
| I. Current liabilities |
|
|
316,314 | 250,259 | 270,347 | 389,525 | 300,651 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
80,532 | 100,707 | 113,736 | 149,677 | 124,496 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,658 | 10,136 | 7,622 | 6,915 | 6,550 |
| 4. Advances from customers |
|
|
4,420 | 2,910 | 4,600 | 18,914 | 37,051 |
| 5. Taxes and other payables to the State Budget |
|
|
1,640 | 2,956 | 2,488 | 2,572 | 1,132 |
| 6. Payables to employees |
|
|
19,224 | 19,857 | 8,262 | 4,505 | 1,745 |
| 7. Short-term accrued expenses |
|
|
1 | 77 | 1 | 1 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 10,665 | 10,963 | 15,547 |
| 11. Other short-term payables |
|
|
199,366 | 113,147 | 122,521 | 195,828 | 113,804 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
474 | 468 | 452 | 150 | 325 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | 864 | 692 |
| 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 |
|
|
| | | 864 | 692 |
| 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 |
|
|
44,091 | 42,909 | 42,245 | 42,497 | 41,868 |
| I. ShareHolder's equity |
|
|
44,091 | 42,909 | 42,245 | 42,497 | 41,868 |
| 1. Owner's investment capital |
|
|
25,000 | 25,000 | 25,000 | 25,000 | 25,000 |
| 2. Share capital surplus |
|
|
6,122 | 6,122 | 6,122 | 6,122 | 6,122 |
| 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 |
|
|
9,049 | 9,049 | 9,049 | 9,049 | 9,049 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,920 | 2,738 | 2,074 | 2,325 | 1,697 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,067 | 3,920 | 707 | 574 | 343 |
| - Profit after tax undistributed this period |
|
|
852 | -1,181 | 1,367 | 1,752 | 1,354 |
| 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 |
|
|
360,404 | 293,168 | 312,592 | 432,886 | 343,211 |
There is no report.
|
|