|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
278,026 | 178,576 | 137,941 | 154,161 | 174,115 |
| I. Cash and cash equivalents |
|
|
114,129 | 554 | 4,160 | 2,496 | 11,509 |
| 1. Cash |
|
|
114,129 | 554 | 4,160 | 2,496 | 1,039 |
| 2. Cash equivalents |
|
|
| | | | 10,470 |
| II. Short-term financial investments |
|
|
| | | | 11,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 11,000 |
| III. Short-term receivables |
|
|
114,525 | 137,258 | 115,948 | 136,994 | 130,284 |
| 1. Short-term receivables of customers |
|
|
108,346 | 133,173 | 109,360 | 129,774 | 120,612 |
| 2. Prepayments to suppliers |
|
|
1,742 | 318 | 3,359 | 1,894 | 288 |
| 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 |
|
|
4,436 | 3,767 | 3,229 | 5,326 | 9,385 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
49,236 | 39,856 | 17,442 | 13,641 | 20,700 |
| 1. Inventories |
|
|
49,236 | 39,856 | 17,442 | 13,641 | 20,700 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
136 | 908 | 392 | 1,029 | 621 |
| 1. Short-term prepaid expenses |
|
|
136 | 908 | 392 | 1,029 | 621 |
| 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 |
|
|
15,056 | 12,008 | 11,537 | 9,766 | 9,298 |
| 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 |
|
|
14,789 | 11,884 | 11,537 | 9,766 | 9,298 |
| 1. Tangible fixed assets |
|
|
14,530 | 11,668 | 11,364 | 9,636 | 9,212 |
| - Cost |
|
|
33,504 | 33,504 | 30,909 | 30,909 | 31,246 |
| - Accumulated depreciation |
|
|
-18,975 | -21,836 | -19,545 | -21,272 | -22,034 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
259 | 216 | 173 | 129 | 86 |
| - Cost |
|
|
259 | 259 | 259 | 259 | 259 |
| - Accumulated depreciation |
|
|
| -43 | -86 | -130 | -173 |
| 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 |
|
|
267 | 124 | | | |
| 1. Long-term prepaid expenses |
|
|
267 | 124 | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
293,082 | 190,585 | 149,478 | 163,927 | 183,413 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
270,160 | 167,306 | 125,706 | 139,539 | 158,433 |
| I. Current liabilities |
|
|
270,160 | 167,306 | 125,706 | 139,539 | 158,433 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
53,940 | 52,200 | 42,950 | 48,001 | 8,300 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
160,912 | 99,840 | 65,931 | 60,015 | 63,818 |
| 4. Advances from customers |
|
|
38,932 | 60 | 154 | 93 | 62,911 |
| 5. Taxes and other payables to the State Budget |
|
|
12,213 | 10,948 | 13,661 | 18,217 | 18,124 |
| 6. Payables to employees |
|
|
2,629 | 3,365 | 817 | 6,896 | 3,744 |
| 7. Short-term accrued expenses |
|
|
27 | | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,499 | 856 | 2,164 | 5,849 | 613 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
8 | 37 | 30 | 468 | 923 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
22,922 | 23,278 | 23,772 | 24,387 | 24,980 |
| I. ShareHolder's equity |
|
|
22,922 | 23,278 | 23,772 | 24,387 | 24,980 |
| 1. Owner's investment capital |
|
|
20,859 | 20,859 | 20,859 | 20,859 | 20,859 |
| 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 |
|
|
| 206 | 427 | 676 | 975 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,063 | 2,213 | 2,486 | 2,853 | 3,146 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
2,063 | 2,213 | 2,486 | 2,853 | 3,146 |
| 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 |
|
|
293,082 | 190,585 | 149,478 | 163,927 | 183,413 |
There is no report.
|
|