|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
368,126 | 171,001 | 110,605 | 99,775 | 79,627 |
| I. Cash and cash equivalents |
|
|
6,653 | 19,523 | 17,685 | 25,859 | 22,690 |
| 1. Cash |
|
|
6,653 | 16,523 | 16,857 | 14,908 | 1,590 |
| 2. Cash equivalents |
|
|
| 3,000 | 828 | 10,950 | 21,100 |
| II. Short-term financial investments |
|
|
30,000 | 3,267 | 9,261 | 464 | 18,843 |
| 1. Trading securities |
|
|
| 3,267 | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
30,000 | | 9,261 | 464 | 18,843 |
| III. Short-term receivables |
|
|
179,136 | 89,085 | 24,923 | 42,958 | 15,164 |
| 1. Short-term receivables of customers |
|
|
152,325 | 65,402 | 18,064 | 29,966 | 10,824 |
| 2. Prepayments to suppliers |
|
|
4,406 | 2,907 | 2,473 | 360 | 255 |
| 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 |
|
|
24,406 | 22,777 | 5,025 | 12,632 | 4,085 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,001 | -2,001 | -639 | | |
| IV. Inventories |
|
|
151,802 | 56,504 | 55,411 | 30,482 | 22,577 |
| 1. Inventories |
|
|
151,802 | 59,835 | 58,745 | 30,482 | 22,577 |
| 2. Provision for decline in value of inventories |
|
|
| -3,331 | -3,334 | | |
| V. Other current assets |
|
|
536 | 2,622 | 3,325 | 14 | 352 |
| 1. Short-term prepaid expenses |
|
|
| | 626 | | 275 |
| 2. Deductible VAT |
|
|
| | 2,509 | | 77 |
| 3. Taxes and the State Receivables |
|
|
536 | 2,622 | 190 | 14 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
31,833 | 101,062 | 112,859 | 100,020 | 94,650 |
| I. Long-term receivables |
|
|
1,093 | 1,028 | 14,543 | 2,935 | 1,595 |
| 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 |
|
|
1,093 | 1,028 | 14,543 | 2,935 | 1,595 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
30,740 | 36,488 | 33,099 | 33,539 | 29,510 |
| 1. Tangible fixed assets |
|
|
30,740 | 36,309 | 32,948 | 33,416 | 29,414 |
| - Cost |
|
|
91,485 | 101,067 | 101,847 | 105,301 | 105,301 |
| - Accumulated depreciation |
|
|
-60,745 | -64,758 | -68,898 | -71,885 | -75,887 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| 179 | 151 | 123 | 95 |
| - Cost |
|
|
45 | 240 | 240 | 240 | 240 |
| - Accumulated depreciation |
|
|
-45 | -61 | -89 | -117 | -144 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 728 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 728 | | |
| IV. Long-term financial investments |
|
|
| 63,546 | 63,546 | 63,546 | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| 63,546 | 63,546 | 63,546 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | 943 | | 63,546 |
| 1. Long-term prepaid expenses |
|
|
| | 943 | | 63,546 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
399,959 | 272,062 | 223,464 | 199,795 | 174,276 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
312,948 | 193,224 | 141,324 | 112,618 | 92,385 |
| I. Current liabilities |
|
|
259,208 | 98,453 | 56,703 | 35,205 | 15,836 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
56,232 | | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
75,752 | 39,680 | 19,683 | 16,618 | 2,864 |
| 4. Advances from customers |
|
|
3,348 | 18,493 | 13,715 | 6,346 | 4,244 |
| 5. Taxes and other payables to the State Budget |
|
|
13,178 | 1,751 | 784 | 600 | 28 |
| 6. Payables to employees |
|
|
62,156 | 25,600 | 19,328 | 8,259 | 5,525 |
| 7. Short-term accrued expenses |
|
|
34,337 | 8,096 | 154 | | 325 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,010 | 483 | 217 | 82 | 32 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,194 | 4,350 | 2,822 | 3,300 | 2,819 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
53,740 | 94,770 | 84,621 | 77,413 | 76,549 |
| 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 |
|
|
743 | 1,117 | 998 | 1,126 | 1,121 |
| 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 |
|
|
| 40,491 | 32,319 | 25,199 | 24,411 |
| 11. Long-term unrealized revenue |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 12. Development fund of science and technology |
|
|
2,997 | 3,162 | 1,305 | 1,088 | 1,018 |
| B. OWNER'S EQUITY |
|
|
87,011 | 78,839 | 82,139 | 87,178 | 81,891 |
| I. ShareHolder's equity |
|
|
87,011 | 78,839 | 80,801 | 74,466 | 72,962 |
| 1. Owner's investment capital |
|
|
65,000 | 65,000 | 65,000 | 65,000 | 65,000 |
| 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 |
|
|
555 | 4,832 | 5,590 | 7,186 | 7,716 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
21,456 | 9,007 | 10,211 | 2,280 | 246 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| -583 | | | |
| - Profit after tax undistributed this period |
|
|
21,456 | 9,590 | 10,211 | 2,280 | 246 |
| 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 |
|
|
| | 1,338 | 12,712 | 8,929 |
| 1. Funding resources |
|
|
| | 1,338 | 12,712 | 8,929 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
399,959 | 272,062 | 223,464 | 199,795 | 174,276 |
There is no report.
|
|