|
|
Q3 2015 | Q4 2015 | Q4 2016 | Q4 2017 | Q4 2018 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,057 | 28,511 | 83,782 | 87,413 | 76,709 |
| I. Cash and cash equivalents |
|
|
3,807 | 2,508 | 1,973 | 5,749 | 7,654 |
| 1. Cash |
|
|
3,807 | 2,508 | 1,973 | 1,749 | 4,654 |
| 2. Cash equivalents |
|
|
| | | 4,000 | 3,000 |
| II. Short-term financial investments |
|
|
| | | | 2,700 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 2,700 |
| III. Short-term receivables |
|
|
20,006 | 21,992 | 58,309 | 58,559 | 32,130 |
| 1. Short-term receivables of customers |
|
|
9,897 | 19,258 | 9,574 | 16,927 | 6,643 |
| 2. Prepayments to suppliers |
|
|
5,382 | 308 | 46,809 | 38,494 | 17,095 |
| 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 |
|
|
4,727 | 2,926 | 1,926 | 3,137 | 8,392 |
| 7. Provision for doubtful short-term receivables |
|
|
| -500 | | | |
| IV. Inventories |
|
|
3,079 | 2,610 | 21,931 | 22,690 | 32,641 |
| 1. Inventories |
|
|
3,079 | 2,610 | 21,931 | 22,690 | 33,286 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -645 |
| V. Other current assets |
|
|
1,166 | 1,401 | 1,569 | 415 | 1,584 |
| 1. Short-term prepaid expenses |
|
|
536 | 934 | 610 | 255 | 847 |
| 2. Deductible VAT |
|
|
| | 958 | 160 | |
| 3. Taxes and the State Receivables |
|
|
630 | 466 | 2 | | 737 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,934 | 38,006 | 33,111 | 27,791 | 24,000 |
| I. Long-term receivables |
|
|
300 | 300 | 300 | 500 | 588 |
| 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 |
|
|
300 | 300 | 300 | 500 | 588 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
29,439 | 30,236 | 25,717 | 21,791 | 18,551 |
| 1. Tangible fixed assets |
|
|
29,439 | 30,236 | 25,717 | 21,791 | 18,551 |
| - Cost |
|
|
40,989 | 40,398 | 36,418 | 34,824 | 34,454 |
| - Accumulated depreciation |
|
|
-11,549 | -10,162 | -10,702 | -13,033 | -15,903 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| 5,473 | 5,382 | 4,667 | 4,080 |
| - Cost |
|
|
| 7,369 | 7,938 | 7,938 | 7,609 |
| - Accumulated depreciation |
|
|
| -1,897 | -2,556 | -3,271 | -3,529 |
| IV. Long-term assets in progress |
|
|
1,822 | 158 | 52 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,822 | 158 | 52 | | |
| IV. Long-term financial investments |
|
|
500 | 500 | 500 | 500 | 676 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | 500 | 750 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -74 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
873 | 1,339 | 1,159 | 333 | 105 |
| 1. Long-term prepaid expenses |
|
|
863 | 1,329 | 1,056 | 333 | 105 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
10 | 10 | 103 | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
60,991 | 66,517 | 116,893 | 115,205 | 100,709 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
31,534 | 36,456 | 36,755 | 27,487 | 21,196 |
| I. Current liabilities |
|
|
15,645 | 24,249 | 27,944 | 21,581 | 18,910 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,878 | 12,915 | 24,466 | 18,314 | 14,369 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
816 | 9,771 | 56 | 13 | 33 |
| 4. Advances from customers |
|
|
215 | 975 | 1,574 | 113 | 200 |
| 5. Taxes and other payables to the State Budget |
|
|
7,809 | 236 | 189 | 611 | 372 |
| 6. Payables to employees |
|
|
| | 369 | 81 | 465 |
| 7. Short-term accrued expenses |
|
|
634 | | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 77 |
| 11. Other short-term payables |
|
|
196 | 293 | 1,196 | 2,143 | 3,080 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
98 | 59 | 94 | 306 | 314 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
15,889 | 12,207 | 8,812 | 5,906 | 2,287 |
| 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 |
|
|
| | 239 | 536 | 311 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
15,889 | 12,207 | 8,573 | 5,370 | 1,976 |
| 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 |
|
|
29,458 | 30,061 | 80,138 | 87,717 | 79,512 |
| I. ShareHolder's equity |
|
|
29,458 | 30,061 | 80,138 | 87,717 | 79,512 |
| 1. Owner's investment capital |
|
|
27,249 | 27,249 | 51,740 | 51,740 | 75,495 |
| 2. Share capital surplus |
|
|
1 | 1 | 24,372 | 24,372 | 985 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
436 | 436 | 436 | 436 | 436 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
2,140 | 2,140 | 2,152 | 2,224 | 2,671 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-368 | 235 | 1,439 | 8,946 | -74 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 35 | | |
| - Profit after tax undistributed this period |
|
|
| 235 | 1,404 | 8,946 | -74 |
| 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 |
|
|
60,991 | 66,517 | 116,893 | 115,205 | 100,709 |
There is no report.
|
|