|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
52,457 | 48,172 | 48,098 | 58,057 | 83,918 |
| I. Cash and cash equivalents |
|
|
10,336 | 5,356 | 7,560 | 565 | 7,569 |
| 1. Cash |
|
|
10,336 | 5,356 | 7,560 | 565 | 7,569 |
| 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 |
|
|
36,088 | 38,572 | 34,859 | 52,467 | 52,014 |
| 1. Short-term receivables of customers |
|
|
32,977 | 36,859 | 34,417 | 51,472 | 52,168 |
| 2. Prepayments to suppliers |
|
|
58 | 58 | | | 19 |
| 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 |
|
|
3,054 | 2,226 | 1,583 | 2,136 | 968 |
| 7. Provision for doubtful short-term receivables |
|
|
| -571 | -1,141 | -1,141 | -1,141 |
| IV. Inventories |
|
|
6,032 | 4,244 | 5,679 | 5,025 | 24,335 |
| 1. Inventories |
|
|
6,032 | 4,244 | 5,679 | 5,025 | 24,335 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | | | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 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 |
|
|
13,365 | 13,862 | 14,016 | 14,711 | 15,043 |
| 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 |
|
|
10,032 | 10,971 | 10,934 | 12,013 | 12,871 |
| 1. Tangible fixed assets |
|
|
10,032 | 10,971 | 10,934 | 12,013 | 12,871 |
| - Cost |
|
|
22,366 | 24,755 | 26,375 | 29,306 | 32,527 |
| - Accumulated depreciation |
|
|
-12,334 | -13,784 | -15,441 | -17,293 | -19,656 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
3,333 | 2,891 | 3,082 | 2,698 | 2,171 |
| 1. Long-term prepaid expenses |
|
|
3,333 | 2,891 | 3,082 | 2,698 | 2,171 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
65,822 | 62,034 | 62,115 | 72,768 | 98,961 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
44,282 | 40,184 | 39,632 | 49,253 | 74,700 |
| I. Current liabilities |
|
|
42,331 | 39,973 | 39,507 | 49,253 | 74,700 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
16,804 | 13,885 | 11,077 | 14,473 | 31,987 |
| 4. Advances from customers |
|
|
| | | 286 | 8,461 |
| 5. Taxes and other payables to the State Budget |
|
|
2,395 | 2,786 | 2,926 | 3,833 | 2,228 |
| 6. Payables to employees |
|
|
16,812 | 19,712 | 21,797 | 28,278 | 30,172 |
| 7. Short-term accrued expenses |
|
|
105 | 105 | 105 | 105 | 105 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,267 | 2,895 | 3,325 | 2,129 | 1,371 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
948 | 590 | 277 | 149 | 376 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,951 | 212 | 125 | | |
| 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 |
|
|
1,799 | 125 | 125 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
151 | 86 | | | |
| 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 |
|
|
21,540 | 21,850 | 22,483 | 23,515 | 24,261 |
| I. ShareHolder's equity |
|
|
21,540 | 21,850 | 22,483 | 23,515 | 24,261 |
| 1. Owner's investment capital |
|
|
18,060 | 18,060 | 18,060 | 18,060 | 18,060 |
| 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 |
|
|
| 883 | 1,319 | 1,784 | 2,223 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,480 | 2,907 | 3,104 | 3,671 | 3,978 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
3,480 | 2,907 | 3,104 | 3,671 | 3,978 |
| 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 |
|
|
65,822 | 62,034 | 62,115 | 72,768 | 98,961 |
There is no report.
|
|