|
|
Q4 2016 | Q4 2017 | Q2 2018 | Q4 2018 | Q4 2019 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
342,536 | 352,727 | 399,584 | 304,638 | 353,314 |
| I. Cash and cash equivalents |
|
|
68,758 | 77,378 | 57,837 | 80,933 | 119,737 |
| 1. Cash |
|
|
68,758 | 37,378 | 27,837 | 39,933 | 59,737 |
| 2. Cash equivalents |
|
|
| 40,000 | 30,000 | 41,000 | 60,000 |
| II. Short-term financial investments |
|
|
| | | 40,000 | 44,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 40,000 | 44,000 |
| III. Short-term receivables |
|
|
180,196 | 181,561 | 164,158 | 116,331 | 126,034 |
| 1. Short-term receivables of customers |
|
|
160,963 | 173,963 | 157,538 | 111,421 | 118,772 |
| 2. Prepayments to suppliers |
|
|
18,522 | 6,924 | 5,958 | 3,878 | 9,061 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 406 | |
| 6. Other short-term receivables |
|
|
797 | 761 | 749 | 713 | 2,409 |
| 7. Provision for doubtful short-term receivables |
|
|
-86 | -86 | -86 | -86 | -4,208 |
| IV. Inventories |
|
|
88,289 | 89,701 | 170,524 | 60,214 | 62,529 |
| 1. Inventories |
|
|
88,812 | 90,223 | 171,046 | 60,736 | 63,052 |
| 2. Provision for decline in value of inventories |
|
|
-523 | -523 | -523 | -523 | -523 |
| V. Other current assets |
|
|
5,293 | 4,088 | 7,065 | 7,161 | 1,015 |
| 1. Short-term prepaid expenses |
|
|
1,042 | 932 | 2,319 | 1,217 | 252 |
| 2. Deductible VAT |
|
|
4,250 | 3,156 | 4,476 | 5,938 | 759 |
| 3. Taxes and the State Receivables |
|
|
| | 270 | 5 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | 4 |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
190,946 | 178,166 | 197,534 | 183,735 | 166,114 |
| I. Long-term receivables |
|
|
8,505 | 2,833 | 932 | 711 | 1,638 |
| 1. Long-term customer's receivables |
|
|
7,052 | 1,552 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
1,453 | 1,281 | 932 | 711 | 1,638 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
148,756 | 135,074 | 112,675 | 105,594 | 112,756 |
| 1. Tangible fixed assets |
|
|
142,899 | 129,432 | 107,135 | 99,864 | 84,002 |
| - Cost |
|
|
329,234 | 340,215 | 318,547 | 316,888 | 322,420 |
| - Accumulated depreciation |
|
|
-186,335 | -210,783 | -211,413 | -217,024 | -238,418 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,857 | 5,642 | 5,540 | 5,730 | 28,754 |
| - Cost |
|
|
7,872 | 7,872 | 7,872 | 8,170 | 31,859 |
| - Accumulated depreciation |
|
|
-2,015 | -2,230 | -2,332 | -2,440 | -3,105 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
13,553 | 21,343 | 64,641 | 60,080 | 36,620 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
13,553 | 21,343 | 64,641 | 60,080 | 36,620 |
| IV. Long-term financial investments |
|
|
6,544 | 6,440 | 6,705 | 6,249 | 4,973 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,544 | 6,440 | 6,705 | 6,249 | 1,023 |
| 3. Other investments in equity instruments |
|
|
| | | | 3,950 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
10,890 | 10,137 | 10,242 | 9,123 | 8,507 |
| 1. Long-term prepaid expenses |
|
|
5,777 | 5,304 | 5,801 | 5,276 | 5,101 |
| 2. Deferred income tax assets |
|
|
5,113 | 4,833 | 4,441 | 3,847 | 3,406 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,699 | 2,339 | 2,339 | 1,980 | 1,620 |
| TOTAL ASSETS |
|
|
533,483 | 530,894 | 597,118 | 488,373 | 519,428 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
383,728 | 352,239 | 418,324 | 297,567 | 318,301 |
| I. Current liabilities |
|
|
360,996 | 339,017 | 400,880 | 283,065 | 312,990 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
221,446 | 193,447 | 236,352 | 154,282 | 189,152 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
95,700 | 104,941 | 135,920 | 89,111 | 72,206 |
| 4. Advances from customers |
|
|
9 | 3,039 | 5,723 | 3,117 | 2,036 |
| 5. Taxes and other payables to the State Budget |
|
|
1,625 | 2,967 | 1,621 | 3,595 | 4,193 |
| 6. Payables to employees |
|
|
37,325 | 29,939 | 13,893 | 29,658 | 43,007 |
| 7. Short-term accrued expenses |
|
|
427 | 46 | 1,411 | 184 | 86 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,876 | 3,282 | 4,642 | 2,967 | 2,101 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
587 | 1,356 | 1,318 | 150 | 209 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
22,731 | 13,223 | 17,444 | 14,502 | 5,311 |
| 1. Long-term payables to sellers |
|
|
| | | 1,418 | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | 817 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
22,638 | 13,097 | 17,444 | 12,834 | 4,493 |
| 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 |
|
|
94 | 126 | | 249 | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
149,755 | 178,654 | 178,794 | 190,806 | 201,127 |
| I. ShareHolder's equity |
|
|
149,755 | 178,654 | 178,794 | 190,806 | 201,127 |
| 1. Owner's investment capital |
|
|
59,767 | 109,356 | 109,356 | 109,356 | 109,356 |
| 2. Share capital surplus |
|
|
| 9,754 | 9,748 | 9,748 | 9,748 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| -100 | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
54,318 | 25,813 | 25,813 | 25,813 | 30,427 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
13,355 | 12,653 | 13,342 | 23,668 | 29,985 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | 3,931 |
| - Profit after tax undistributed this period |
|
|
13,355 | 12,653 | 13,342 | 23,668 | 26,054 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
22,316 | 21,179 | 20,535 | 22,222 | 21,611 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
533,483 | 530,894 | 597,118 | 488,373 | 519,428 |
There is no report.
|
|