|
|
Q2 2018 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
120,835 | 131,113 | 164,160 | 171,300 | 165,473 |
| I. Cash and cash equivalents |
|
|
26,900 | 4,772 | 26,632 | 36,282 | 8,038 |
| 1. Cash |
|
|
6,900 | 4,772 | 16,632 | 25,752 | 8,038 |
| 2. Cash equivalents |
|
|
20,000 | | 10,000 | 10,530 | |
| II. Short-term financial investments |
|
|
5,999 | 5,999 | 13,847 | 29,890 | 31,500 |
| 1. Trading securities |
|
|
5,999 | 5,999 | 16,211 | 29,890 | 31,529 |
| 2. Provision for diminution in value of trading securities |
|
|
| | -2,364 | | -29 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
36,728 | 52,215 | 59,855 | 51,744 | 37,718 |
| 1. Short-term receivables of customers |
|
|
35,730 | 42,559 | 38,581 | 45,911 | 42,072 |
| 2. Prepayments to suppliers |
|
|
1,091 | 141 | 2,609 | 9,822 | 1,893 |
| 3. Short-term intercompany receivables |
|
|
| | 10,000 | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
5,000 | 15,000 | | | |
| 6. Other short-term receivables |
|
|
413 | 614 | 13,811 | 1,465 | 1,228 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,506 | -6,099 | -5,146 | -5,454 | -7,474 |
| IV. Inventories |
|
|
50,806 | 67,960 | 62,110 | 49,178 | 83,510 |
| 1. Inventories |
|
|
53,026 | 69,394 | 63,022 | 50,216 | 84,018 |
| 2. Provision for decline in value of inventories |
|
|
-2,220 | -1,434 | -912 | -1,038 | -508 |
| V. Other current assets |
|
|
402 | 167 | 1,715 | 4,205 | 4,706 |
| 1. Short-term prepaid expenses |
|
|
399 | 167 | 1,715 | 2,152 | 2,076 |
| 2. Deductible VAT |
|
|
| | | | 372 |
| 3. Taxes and the State Receivables |
|
|
3 | | | 2,053 | 2,258 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,499 | 23,791 | 20,432 | 27,248 | 38,873 |
| 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 |
|
|
22,609 | 20,773 | 19,143 | 18,667 | 27,670 |
| 1. Tangible fixed assets |
|
|
17,736 | 15,984 | 14,521 | 14,214 | 23,385 |
| - Cost |
|
|
104,789 | 104,908 | 102,218 | 102,336 | 114,236 |
| - Accumulated depreciation |
|
|
-87,053 | -88,925 | -87,696 | -88,122 | -90,852 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
4,874 | 4,789 | 4,621 | 4,453 | 4,285 |
| - Cost |
|
|
6,912 | 6,912 | 6,912 | 6,912 | 6,912 |
| - Accumulated depreciation |
|
|
-2,038 | -2,122 | -2,290 | -2,458 | -2,626 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
507 | 512 | | 7,104 | 10,110 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
507 | 512 | | 7,104 | 10,110 |
| 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 |
|
|
2,382 | 2,505 | 1,289 | 1,476 | 1,092 |
| 1. Long-term prepaid expenses |
|
|
541 | 330 | 196 | 343 | 620 |
| 2. Deferred income tax assets |
|
|
1,841 | 2,175 | 1,094 | 1,133 | 472 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
146,334 | 154,904 | 184,592 | 198,547 | 204,345 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
30,644 | 34,332 | 48,569 | 51,112 | 64,872 |
| I. Current liabilities |
|
|
30,639 | 34,327 | 48,564 | 51,107 | 64,867 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,272 | 7,741 | 20,000 | 20,000 | 27,576 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,845 | 8,881 | 12,311 | 16,792 | 26,681 |
| 4. Advances from customers |
|
|
204 | 1,435 | 261 | 313 | 1,066 |
| 5. Taxes and other payables to the State Budget |
|
|
1,384 | 1,172 | 3,949 | 2,121 | 70 |
| 6. Payables to employees |
|
|
3,014 | 5,286 | 3,312 | 3,252 | 2,214 |
| 7. Short-term accrued expenses |
|
|
8,345 | 7,219 | 5,542 | 5,014 | 2,835 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,588 | 672 | 714 | 740 | 796 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,987 | 1,920 | 2,474 | 2,875 | 3,629 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5 | 5 | 5 | 5 | 5 |
| 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 |
|
|
5 | 5 | 5 | 5 | 5 |
| 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 |
|
|
115,689 | 120,573 | 136,023 | 147,436 | 139,473 |
| I. ShareHolder's equity |
|
|
115,689 | 120,573 | 136,023 | 147,436 | 139,473 |
| 1. Owner's investment capital |
|
|
85,000 | 85,000 | 85,000 | 85,000 | 85,000 |
| 2. Share capital surplus |
|
|
9 | 9 | 9 | 9 | 9 |
| 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 |
|
|
18,346 | 18,346 | 19,431 | 26,127 | 33,210 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,334 | 17,217 | 31,583 | 36,300 | 21,254 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,370 | 6,370 | 10,348 | 18,992 | 23,236 |
| - Profit after tax undistributed this period |
|
|
5,964 | 10,847 | 21,235 | 17,307 | -1,982 |
| 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 |
|
|
146,334 | 154,904 | 184,592 | 198,547 | 204,345 |
There is no report.
|
|