|
|
Q2 2016 | Q4 2016 | Q2 2017 | Q4 2017 | Q4 2018 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
240,216 | 232,986 | 251,247 | 283,066 | 285,229 |
| I. Cash and cash equivalents |
|
|
4,530 | 9,436 | 6,019 | 22,720 | 18,984 |
| 1. Cash |
|
|
4,530 | 9,436 | 6,019 | 22,720 | 18,984 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 63,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 63,000 |
| III. Short-term receivables |
|
|
102,060 | 123,723 | 134,113 | 123,581 | 88,038 |
| 1. Short-term receivables of customers |
|
|
85,953 | 77,090 | 94,301 | 83,291 | 91,006 |
| 2. Prepayments to suppliers |
|
|
7,107 | 7,296 | 5,436 | 1,799 | 664 |
| 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 |
|
|
9,266 | 39,542 | 38,581 | 38,672 | 5,222 |
| 7. Provision for doubtful short-term receivables |
|
|
-265 | -205 | -4,205 | -182 | -8,853 |
| IV. Inventories |
|
|
126,279 | 91,535 | 101,571 | 122,511 | 107,235 |
| 1. Inventories |
|
|
127,028 | 98,085 | 108,120 | 122,833 | 107,235 |
| 2. Provision for decline in value of inventories |
|
|
-749 | -6,549 | -6,549 | -322 | |
| V. Other current assets |
|
|
2,346 | 3,291 | 4,544 | 9,254 | 7,972 |
| 1. Short-term prepaid expenses |
|
|
192 | 525 | 117 | 2,788 | 1,961 |
| 2. Deductible VAT |
|
|
1,755 | 2,462 | 3,870 | 6,260 | 5,754 |
| 3. Taxes and the State Receivables |
|
|
399 | 304 | 556 | 205 | 257 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
81,141 | 80,325 | 80,397 | 69,004 | 58,658 |
| I. Long-term receivables |
|
|
2,128 | 2,031 | 2,031 | 2,031 | 1,991 |
| 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 |
|
|
2,128 | 2,031 | 2,031 | 2,031 | 1,991 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
60,098 | 12,752 | 17,433 | 11,272 | 10,497 |
| 1. Tangible fixed assets |
|
|
58,598 | 12,752 | 17,433 | 11,272 | 10,497 |
| - Cost |
|
|
113,350 | 48,714 | 50,807 | 51,406 | 53,791 |
| - Accumulated depreciation |
|
|
-54,752 | -35,962 | -33,374 | -40,134 | -43,294 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,500 | | | | |
| - Cost |
|
|
1,500 | | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| 38,362 | 36,543 | 34,725 | 32,834 |
| - Cost |
|
|
| 60,757 | 60,757 | 60,757 | 60,757 |
| - Accumulated depreciation |
|
|
| -22,395 | -24,213 | -26,032 | -27,923 |
| 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 |
|
|
6,000 | | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,000 | | | | |
| 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 |
|
|
12,916 | 27,181 | 24,390 | 20,976 | 13,337 |
| 1. Long-term prepaid expenses |
|
|
12,916 | 11,888 | 13,840 | 9,902 | 7,464 |
| 2. Deferred income tax assets |
|
|
| 15,293 | 10,550 | 11,073 | 5,872 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
321,357 | 313,311 | 331,644 | 352,070 | 343,887 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
301,410 | 284,175 | 286,930 | 293,872 | 245,399 |
| I. Current liabilities |
|
|
203,705 | 201,133 | 210,703 | 232,532 | 210,112 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,825 | 6,876 | 9,686 | 25,395 | 18,643 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
80,997 | 85,676 | 89,871 | 79,608 | 67,079 |
| 4. Advances from customers |
|
|
29,856 | 29,661 | 32,594 | 49,711 | 51,313 |
| 5. Taxes and other payables to the State Budget |
|
|
1,712 | 1,330 | 1,256 | 1,777 | 1,476 |
| 6. Payables to employees |
|
|
41 | 8,607 | 399 | 9,927 | 12,354 |
| 7. Short-term accrued expenses |
|
|
79,646 | 64,765 | 72,445 | 62,153 | 54,033 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,573 | 4,191 | 4,401 | 3,930 | 4,198 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
55 | 27 | 51 | 30 | 1,017 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
97,705 | 83,042 | 76,227 | 61,340 | 35,287 |
| 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 |
|
|
97,705 | 83,042 | 76,227 | 61,340 | 35,287 |
| 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 |
|
|
19,947 | 29,136 | 44,714 | 58,198 | 98,488 |
| I. ShareHolder's equity |
|
|
19,947 | 29,136 | 44,714 | 58,198 | 98,488 |
| 1. Owner's investment capital |
|
|
110,000 | 110,000 | 110,000 | 110,000 | 107,357 |
| 2. Share capital surplus |
|
|
| | | | 3,145 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-4,259 | -4,259 | -4,259 | -4,259 | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
2,645 | 2,645 | 2,645 | 2,645 | 2,559 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-88,440 | -79,250 | -63,672 | -50,189 | -69,912 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-110,009 | -94,621 | -79,250 | -79,303 | -85,908 |
| - Profit after tax undistributed this period |
|
|
21,569 | 15,370 | 15,578 | 29,114 | 15,996 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | 55,339 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
321,357 | 313,311 | 331,644 | 352,070 | 343,887 |
There is no report.
|
|