|
|
Q4 2020 | Q4 2021 | Q4 2022 |
 | ASSETS |
|
|
| | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,745 | 46,494 | 59,653 |
 | I. Cash and cash equivalents |
|
|
6,506 | 1,198 | 2,166 |
 | 1. Cash |
|
|
6,506 | 1,198 | 2,166 |
 | 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 |
|
|
25,184 | 31,708 | 42,107 |
 | 1. Short-term receivables of customers |
|
|
21,359 | 31,105 | 40,755 |
 | 2. Prepayments to suppliers |
|
|
161 | 140 | 1,155 |
 | 3. Short-term intercompany receivables |
|
|
| | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | |
 | 5. Receivables on short-term loans |
|
|
3,000 | | |
 | 6. Other short-term receivables |
|
|
952 | 750 | 484 |
 | 7. Provision for doubtful short-term receivables |
|
|
-287 | -287 | -287 |
 | IV. Inventories |
|
|
3,006 | 13,559 | 14,335 |
 | 1. Inventories |
|
|
3,006 | 13,690 | 14,597 |
 | 2. Provision for decline in value of inventories |
|
|
| -132 | -261 |
 | V. Other current assets |
|
|
50 | 30 | 1,044 |
 | 1. Short-term prepaid expenses |
|
|
50 | | 525 |
 | 2. Deductible VAT |
|
|
| 30 | 460 |
 | 3. Taxes and the State Receivables |
|
|
| | 59 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | 5. Other current assets |
|
|
| | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,650 | 6,677 | 13,534 |
 | 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 |
|
|
7,424 | 6,286 | 8,348 |
 | 1. Tangible fixed assets |
|
|
7,424 | 6,286 | 8,348 |
 | - Cost |
|
|
14,309 | 14,595 | 18,390 |
 | - Accumulated depreciation |
|
|
-6,885 | -8,309 | -10,042 |
 | 2. Fixed assets of financial leasing |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | 3. Intangible fixed assets |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | III. Real Estate Investments |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | IV. Long-term assets in progress |
|
|
| 81 | 4,839 |
 | 1. Costs of long-term production, business in progress |
|
|
| | |
 | 2. Costs of construction in progress |
|
|
| 81 | 4,839 |
 | 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 |
|
|
226 | 310 | 347 |
 | 1. Long-term prepaid expenses |
|
|
226 | 310 | 347 |
 | 2. Deferred income tax assets |
|
|
| | |
 | 3. Other long-term assets |
|
|
| | |
 | VI. Goodwills |
|
|
| | |
 | TOTAL ASSETS |
|
|
42,395 | 53,171 | 73,188 |
 | CAPITAL RESOURCES |
|
|
| | |
 | A. LIABILITIES |
|
|
24,023 | 34,405 | 53,727 |
 | I. Current liabilities |
|
|
24,023 | 34,405 | 51,336 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,000 | 14,416 | 31,258 |
 | 2. Long-term borrowings are due to pay |
|
|
| | |
 | 3. Short-term payables to sellers |
|
|
12,596 | 14,424 | 12,366 |
 | 4. Advances from customers |
|
|
| | 1,412 |
 | 5. Taxes and other payables to the State Budget |
|
|
968 | 694 | 613 |
 | 6. Payables to employees |
|
|
5,481 | 2,436 | 2,954 |
 | 7. Short-term accrued expenses |
|
|
1,558 | 1,659 | 1,687 |
 | 8. Short-term intercompany payables |
|
|
| | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | |
 | 10. Short-term unrealized Revenue |
|
|
| | |
 | 11. Other short-term payables |
|
|
1,792 | 1 | 97 |
 | 12. Provision for short term payables |
|
|
| | |
 | 13. Bonus and welfare fund |
|
|
628 | 776 | 950 |
 | 14. Price stabilization fund |
|
|
| | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | II. Long-term liabilities |
|
|
| | 2,391 |
 | 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 |
|
|
| | 2,391 |
 | 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 |
|
|
18,372 | 18,766 | 19,461 |
 | I. ShareHolder's equity |
|
|
18,372 | 18,766 | 19,461 |
 | 1. Owner's investment capital |
|
|
16,575 | 16,575 | 16,575 |
 | 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 |
|
|
| 126 | 229 |
 | 9. Financial reserve funds |
|
|
| | |
 | 10. Other funds belonging to owner's equity |
|
|
| | 263 |
 | 11. After tax undistributed profit |
|
|
1,797 | 2,065 | 2,393 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | |
 | - Profit after tax undistributed this period |
|
|
1,797 | 2,065 | 2,393 |
 | 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 |
|
|
42,395 | 53,171 | 73,188 |