|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
155,551 | 187,793 | 247,194 | 280,330 | 282,474 |
| I. Cash and cash equivalents |
|
|
20,591 | 15,755 | 25,268 | 41,230 | 12,684 |
| 1. Cash |
|
|
20,591 | 15,755 | 25,268 | 41,230 | 11,774 |
| 2. Cash equivalents |
|
|
| | | | 910 |
| II. Short-term financial investments |
|
|
1,500 | 1,500 | | | 17,570 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,500 | 1,500 | | | 17,570 |
| III. Short-term receivables |
|
|
102,551 | 132,901 | 169,872 | 176,028 | 210,185 |
| 1. Short-term receivables of customers |
|
|
39,602 | 42,024 | 29,690 | 48,499 | 66,819 |
| 2. Prepayments to suppliers |
|
|
57,094 | 21,238 | 29,368 | 56,720 | 100,342 |
| 3. Short-term intercompany receivables |
|
|
| | | | 488 |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 63,004 | 93,075 | 53,141 | 23,222 |
| 6. Other short-term receivables |
|
|
5,855 | 6,635 | 17,739 | 17,669 | 20,349 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -1,034 |
| IV. Inventories |
|
|
30,821 | 36,328 | 49,366 | 57,198 | 38,529 |
| 1. Inventories |
|
|
32,497 | 38,004 | 51,042 | 58,874 | 40,205 |
| 2. Provision for decline in value of inventories |
|
|
-1,676 | -1,676 | -1,676 | -1,676 | -1,676 |
| V. Other current assets |
|
|
88 | 1,310 | 2,687 | 5,874 | 3,506 |
| 1. Short-term prepaid expenses |
|
|
| 204 | 121 | 79 | 112 |
| 2. Deductible VAT |
|
|
88 | 561 | 1,839 | 5,004 | 3,394 |
| 3. Taxes and the State Receivables |
|
|
| 545 | 726 | 790 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
29,037 | 21,626 | 32,630 | 36,081 | 48,651 |
| I. Long-term receivables |
|
|
| | 511 | 511 | 511 |
| 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 |
|
|
| | 511 | 511 | 511 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
8,841 | 7,752 | 6,535 | 7,360 | 14,955 |
| 1. Tangible fixed assets |
|
|
8,841 | 7,752 | 6,535 | 7,360 | 14,955 |
| - Cost |
|
|
12,062 | 12,155 | 10,856 | 12,962 | 20,741 |
| - Accumulated depreciation |
|
|
-3,221 | -4,403 | -4,321 | -5,601 | -5,787 |
| 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 |
|
|
11,466 | 3,801 | 13,019 | 14,296 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
11,466 | 3,801 | 13,019 | 14,296 | |
| IV. Long-term financial investments |
|
|
| | | 1,000 | 15,022 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | 15,000 |
| 3. Other investments in equity instruments |
|
|
| | | 1,000 | 22 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
8,731 | 10,073 | 12,565 | 12,913 | 18,163 |
| 1. Long-term prepaid expenses |
|
|
8,731 | 10,073 | 12,565 | 12,913 | 18,163 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
184,588 | 209,419 | 279,823 | 316,411 | 331,125 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
141,418 | 164,907 | 231,461 | 267,714 | 281,274 |
| I. Current liabilities |
|
|
141,418 | 164,907 | 231,461 | 266,088 | 280,779 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
76,696 | 81,187 | 102,686 | 71,112 | 117,830 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
33,606 | 41,639 | 36,613 | 57,875 | 43,661 |
| 4. Advances from customers |
|
|
8,912 | 23,276 | 47,868 | 87,983 | 72,629 |
| 5. Taxes and other payables to the State Budget |
|
|
671 | 1,365 | 5,466 | 19,696 | 25,344 |
| 6. Payables to employees |
|
|
1,156 | 1,031 | 1,492 | 1,846 | 2,389 |
| 7. Short-term accrued expenses |
|
|
19,582 | 15,442 | 34,611 | 26,210 | 15,465 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
794 | 968 | 2,724 | 1,365 | 3,420 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | 41 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | 1,626 | 495 |
| 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 |
|
|
| | | 1,626 | 495 |
| 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 |
|
|
43,170 | 44,512 | 48,362 | 48,697 | 49,851 |
| I. ShareHolder's equity |
|
|
43,170 | 44,512 | 48,362 | 48,697 | 49,851 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 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 |
|
|
| 1,013 | 1,013 | 1,013 | 1,013 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| 157 | 157 | 157 | 157 |
| 11. After tax undistributed profit |
|
|
3,170 | 3,342 | 7,192 | 7,527 | 8,681 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,167 | | 3,342 | 5,495 | 5,000 |
| - Profit after tax undistributed this period |
|
|
2,003 | 3,342 | 3,850 | 2,032 | 3,681 |
| 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 |
|
|
184,588 | 209,419 | 279,823 | 316,411 | 331,125 |
There is no report.
|
|