|
|
Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,537 | 12,940 | 17,603 |
| I. Cash and cash equivalents |
|
|
3,766 | 6,741 | 3,017 |
| 1. Cash |
|
|
3,766 | 4,241 | 3,017 |
| 2. Cash equivalents |
|
|
| 2,500 | |
| 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 |
|
|
1,820 | 3,789 | 12,099 |
| 1. Short-term receivables of customers |
|
|
645 | 2,360 | 3,452 |
| 2. Prepayments to suppliers |
|
|
1,166 | 1,419 | 2,995 |
| 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 | 10 | 5,626 |
| 7. Provision for doubtful short-term receivables |
|
|
| | 27 |
| IV. Inventories |
|
|
| 400 | 660 |
| 1. Inventories |
|
|
| 400 | 660 |
| 2. Provision for decline in value of inventories |
|
|
| | |
| V. Other current assets |
|
|
951 | 2,009 | 1,827 |
| 1. Short-term prepaid expenses |
|
|
420 | 1,311 | 1,090 |
| 2. Deductible VAT |
|
|
531 | 698 | 737 |
| 3. Taxes and the State Receivables |
|
|
| | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | |
| 5. Other current assets |
|
|
| | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,948 | 34,934 | 31,954 |
| I. Long-term receivables |
|
|
746 | 992 | 713 |
| 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 |
|
|
746 | 992 | 713 |
| 6. Provision for doubtful long-term receivables |
|
|
| | |
| II. Fixed assets |
|
|
28,916 | 31,540 | 27,466 |
| 1. Tangible fixed assets |
|
|
17,876 | 20,038 | 15,732 |
| - Cost |
|
|
27,662 | 35,681 | 35,681 |
| - Accumulated depreciation |
|
|
-9,786 | -15,643 | -19,949 |
| 2. Fixed assets of financial leasing |
|
|
| | |
| - Cost |
|
|
| | |
| - Accumulated depreciation |
|
|
| | |
| 3. Intangible fixed assets |
|
|
11,040 | 11,502 | 11,734 |
| - Cost |
|
|
11,135 | 11,622 | 11,872 |
| - Accumulated depreciation |
|
|
-95 | -120 | -139 |
| III. Real Estate Investments |
|
|
| | |
| - Cost |
|
|
| | |
| - Accumulated depreciation |
|
|
| | |
| IV. Long-term assets in progress |
|
|
2,532 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | |
| 2. Costs of construction in progress |
|
|
2,532 | | |
| 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 |
|
|
754 | 2,401 | 3,775 |
| 1. Long-term prepaid expenses |
|
|
754 | 2,401 | 3,775 |
| 2. Deferred income tax assets |
|
|
| | |
| 3. Other long-term assets |
|
|
| | |
| VI. Goodwills |
|
|
| | |
| TOTAL ASSETS |
|
|
39,485 | 47,874 | 49,558 |
| CAPITAL RESOURCES |
|
|
| | |
| A. LIABILITIES |
|
|
4,458 | 8,808 | 6,900 |
| I. Current liabilities |
|
|
4,458 | 8,808 | 6,900 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | |
| 2. Long-term borrowings are due to pay |
|
|
| | |
| 3. Short-term payables to sellers |
|
|
1,057 | 757 | 1,189 |
| 4. Advances from customers |
|
|
579 | 17 | 30 |
| 5. Taxes and other payables to the State Budget |
|
|
120 | 852 | 1,135 |
| 6. Payables to employees |
|
|
81 | 693 | 983 |
| 7. Short-term accrued expenses |
|
|
129 | 544 | |
| 8. Short-term intercompany payables |
|
|
| | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | |
| 10. Short-term unrealized Revenue |
|
|
1,992 | 4,344 | 1,830 |
| 11. Other short-term payables |
|
|
499 | 1,601 | 1,733 |
| 12. Provision for short term payables |
|
|
| | |
| 13. Bonus and welfare fund |
|
|
| | |
| 14. Price stabilization fund |
|
|
| | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | |
| II. Long-term liabilities |
|
|
| | |
| 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 |
|
|
| | |
| 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 |
|
|
35,027 | 39,065 | 42,658 |
| I. ShareHolder's equity |
|
|
35,027 | 39,065 | 42,658 |
| 1. Owner's investment capital |
|
|
32,000 | 32,000 | 32,000 |
| 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 |
|
|
| | |
| 9. Financial reserve funds |
|
|
| | |
| 10. Other funds belonging to owner's equity |
|
|
| | |
| 11. After tax undistributed profit |
|
|
3,027 | 7,065 | 10,658 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,425 | 3,027 | 7,065 |
| - Profit after tax undistributed this period |
|
|
601 | 4,038 | 3,593 |
| 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 |
|
|
39,485 | 47,874 | 49,558 |