|
|
Q4 2013 | Q4 2014 | Q4 2015 | Q4 2016 | Q4 2017 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
247,849 | 230,645 | 277,334 | 231,123 | 209,966 |
| I. Cash and cash equivalents |
|
|
1,721 | 57 | 1,035 | 1,803 | 179 |
| 1. Cash |
|
|
1,721 | 57 | 1,035 | 1,803 | 179 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 519 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 519 |
| III. Short-term receivables |
|
|
47,451 | 69,910 | 90,952 | 63,534 | 48,564 |
| 1. Short-term receivables of customers |
|
|
22,872 | 23,355 | 58,472 | 28,296 | 24,696 |
| 2. Prepayments to suppliers |
|
|
7,079 | 15,995 | 3,035 | 4,697 | 11,096 |
| 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 |
|
|
18,640 | 31,967 | 30,924 | 49,157 | 41,233 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,140 | -1,407 | -1,478 | -18,616 | -28,460 |
| IV. Inventories |
|
|
189,917 | 156,310 | 185,246 | 165,701 | 160,174 |
| 1. Inventories |
|
|
189,917 | 156,310 | 185,246 | 170,971 | 165,443 |
| 2. Provision for decline in value of inventories |
|
|
| | | -5,269 | -5,269 |
| V. Other current assets |
|
|
8,759 | 4,367 | 102 | 84 | 530 |
| 1. Short-term prepaid expenses |
|
|
200 | | | | |
| 2. Deductible VAT |
|
|
81 | 164 | 98 | 81 | 526 |
| 3. Taxes and the State Receivables |
|
|
76 | 16 | 4 | 3 | 3 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
8,402 | 4,187 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
71,118 | 31,482 | 27,332 | 23,273 | 2,793 |
| 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 |
|
|
56,841 | 29,518 | 25,452 | 21,453 | 1,138 |
| 1. Tangible fixed assets |
|
|
34,865 | 20,990 | 17,245 | 13,421 | 1,138 |
| - Cost |
|
|
76,260 | 50,249 | 50,245 | 50,245 | 26,449 |
| - Accumulated depreciation |
|
|
-41,395 | -29,259 | -33,000 | -36,824 | -25,311 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
21,976 | 8,528 | 8,207 | 8,032 | |
| - Cost |
|
|
22,164 | 9,191 | 9,191 | 9,191 | 357 |
| - Accumulated depreciation |
|
|
-188 | -664 | -985 | -1,159 | -357 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
4,823 | 780 | 780 | 780 | 780 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 780 | 780 | 780 |
| 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 |
|
|
6,020 | 1,184 | 1,101 | 1,041 | 875 |
| 1. Long-term prepaid expenses |
|
|
5,947 | 161 | 77 | 18 | 8 |
| 2. Deferred income tax assets |
|
|
73 | 1,023 | 1,023 | 1,023 | 867 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
3,434 | | | | |
| TOTAL ASSETS |
|
|
318,967 | 262,126 | 304,666 | 254,396 | 212,759 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
302,958 | 249,375 | 299,865 | 297,258 | 288,881 |
| I. Current liabilities |
|
|
286,794 | 238,392 | 299,464 | 296,856 | 287,340 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
86,605 | 68,348 | 83,710 | 94,170 | 80,741 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
59,644 | 24,902 | 66,280 | 46,583 | 53,369 |
| 4. Advances from customers |
|
|
113,580 | 121,675 | 116,811 | 112,279 | 110,268 |
| 5. Taxes and other payables to the State Budget |
|
|
4,467 | 2,693 | 4,318 | 4,712 | 4,249 |
| 6. Payables to employees |
|
|
1,935 | 715 | 2,406 | 2,680 | 2,367 |
| 7. Short-term accrued expenses |
|
|
5,295 | 6,852 | 5,989 | 17,550 | 22,771 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 1,417 | |
| 11. Other short-term payables |
|
|
16,727 | 13,946 | 20,691 | 18,209 | 14,318 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-1,459 | -739 | -743 | -743 | -743 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,163 | 10,983 | 401 | 401 | 1,540 |
| 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 |
|
|
2,092 | 401 | 401 | 401 | 401 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
14,071 | 10,581 | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | 1,139 |
| 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 |
|
|
16,009 | 12,751 | 4,801 | -42,861 | -76,122 |
| I. ShareHolder's equity |
|
|
16,009 | 12,751 | 4,801 | -42,861 | -76,122 |
| 1. Owner's investment capital |
|
|
16,565 | 16,565 | 16,565 | 16,565 | 16,565 |
| 2. Share capital surplus |
|
|
| | 15 | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| 15 | | 15 | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
315 | 315 | 415 | 415 | 415 |
| 9. Financial reserve funds |
|
|
100 | 100 | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-1,028 | -4,244 | -12,194 | -59,857 | -93,102 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | -4,244 | -12,194 | -59,764 |
| - Profit after tax undistributed this period |
|
|
| | -7,950 | -47,662 | -33,338 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
57 | | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
318,967 | 262,126 | 304,666 | 254,396 | 212,759 |
There is no report.
|
|