|
|
Q2 2014 | Q4 2014 | Q4 2015 | Q4 2016 | Q4 2017 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
491,032 | 636,488 | 733,361 | 729,407 | 500,287 |
| I. Cash and cash equivalents |
|
|
2,973 | 1,485 | 1,350 | 2,240 | 3,207 |
| 1. Cash |
|
|
2,973 | 1,485 | 1,350 | 2,240 | 3,207 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
217,408 | 362,372 | 491,768 | 500,052 | 310,438 |
| 1. Short-term receivables of customers |
|
|
64,373 | 67,537 | 66,336 | 58,992 | 57,582 |
| 2. Prepayments to suppliers |
|
|
68,830 | 90,587 | 265,743 | 277,212 | 157,801 |
| 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 |
|
|
84,265 | 204,308 | 165,482 | 173,705 | 105,186 |
| 7. Provision for doubtful short-term receivables |
|
|
-60 | -60 | -5,793 | -9,857 | -10,132 |
| IV. Inventories |
|
|
239,400 | 231,280 | 240,005 | 226,787 | 186,402 |
| 1. Inventories |
|
|
239,400 | 231,280 | 240,005 | 226,787 | 186,402 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
31,251 | 41,352 | 237 | 328 | 240 |
| 1. Short-term prepaid expenses |
|
|
3 | 63 | 9 | 100 | 9 |
| 2. Deductible VAT |
|
|
1,045 | 1,200 | 228 | 228 | 228 |
| 3. Taxes and the State Receivables |
|
|
| | | | 3 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
30,203 | 40,088 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,104 | 31,527 | 26,953 | 21,680 | 13,946 |
| 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 |
|
|
20,928 | 19,394 | 15,723 | 12,012 | 5,992 |
| 1. Tangible fixed assets |
|
|
7,509 | 7,064 | 10,723 | 7,012 | 5,992 |
| - Cost |
|
|
35,734 | 35,809 | 62,289 | 62,036 | 62,034 |
| - Accumulated depreciation |
|
|
-28,225 | -28,746 | -51,565 | -55,024 | -56,042 |
| 2. Fixed assets of financial leasing |
|
|
8,419 | 7,330 | | | |
| - Cost |
|
|
26,127 | 26,127 | | | |
| - Accumulated depreciation |
|
|
-17,709 | -18,797 | | | |
| 3. Intangible fixed assets |
|
|
5,000 | 5,000 | 5,000 | 5,000 | |
| - Cost |
|
|
5,000 | 5,000 | 5,000 | 5,000 | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
4,683 | 4,683 | 4,683 | 3,678 | 3,678 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | 3,678 |
| 2. Costs of construction in progress |
|
|
| 4,683 | 4,683 | 3,678 | |
| IV. Long-term financial investments |
|
|
3,600 | 3,600 | 3,600 | 3,600 | 3,600 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,600 | 3,600 | 3,600 | 3,600 | 3,600 |
| 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 |
|
|
2,894 | 3,851 | 2,947 | 2,391 | 676 |
| 1. Long-term prepaid expenses |
|
|
2,894 | 3,851 | 2,947 | 2,391 | 676 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
523,136 | 668,015 | 760,314 | 751,087 | 514,233 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
492,854 | 656,879 | 770,188 | 760,203 | 521,919 |
| I. Current liabilities |
|
|
440,287 | 566,188 | 685,279 | 695,367 | 457,810 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
157,665 | 114,973 | 111,430 | 81,728 | 85,758 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
97,546 | 140,693 | 198,600 | 179,277 | 162,151 |
| 4. Advances from customers |
|
|
97,664 | 212,317 | 243,491 | 299,586 | 66,580 |
| 5. Taxes and other payables to the State Budget |
|
|
8,874 | 11,969 | 16,039 | 12,163 | 21,064 |
| 6. Payables to employees |
|
|
8,404 | 11,961 | 15,143 | 25,948 | 6,612 |
| 7. Short-term accrued expenses |
|
|
51,178 | 56,899 | 74,155 | 70,249 | 89,617 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 1,818 | 1,818 | |
| 11. Other short-term payables |
|
|
18,768 | 17,187 | 24,414 | 24,410 | 26,018 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
188 | 188 | 188 | 188 | 10 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
52,567 | 90,691 | 84,909 | 64,836 | 64,109 |
| 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 |
|
|
49,900 | 88,024 | 84,909 | 64,836 | 64,109 |
| 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 |
|
|
2,667 | 2,667 | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
30,283 | 11,137 | -9,874 | -9,116 | -7,686 |
| I. ShareHolder's equity |
|
|
30,283 | 11,137 | -9,874 | -9,116 | -7,686 |
| 1. Owner's investment capital |
|
|
110,000 | 110,000 | 110,000 | 110,000 | 110,000 |
| 2. Share capital surplus |
|
|
10,107 | 10,107 | 10,107 | 10,107 | 10,107 |
| 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 |
|
|
10,234 | 10,234 | 11,461 | 11,461 | 11,461 |
| 9. Financial reserve funds |
|
|
1,227 | 1,227 | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-101,286 | -120,432 | -141,442 | -140,684 | -139,254 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | -120,432 | -141,442 | -140,684 |
| - Profit after tax undistributed this period |
|
|
| | -21,010 | 758 | 1,430 |
| 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 |
|
|
523,136 | 668,015 | 760,314 | 751,087 | 514,233 |
There is no report.
|
|