|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
35,825 | 40,282 | 32,919 | 46,644 | 55,451 |
| I. Cash and cash equivalents |
|
|
241 | 2,239 | 142 | 2,231 | 8,427 |
| 1. Cash |
|
|
241 | 2,239 | 142 | 2,231 | 8,427 |
| 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 |
|
|
31,970 | 33,547 | 30,146 | 39,307 | 41,117 |
| 1. Short-term receivables of customers |
|
|
23,477 | 25,329 | 22,635 | 29,639 | 23,474 |
| 2. Prepayments to suppliers |
|
|
885 | 662 | 449 | 382 | 298 |
| 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 |
|
|
7,607 | 7,556 | 7,062 | 9,287 | 17,345 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
3,614 | 4,496 | 2,631 | 5,106 | 5,818 |
| 1. Inventories |
|
|
3,614 | 4,496 | 2,631 | 5,106 | 5,818 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | | | 89 |
| 1. Short-term prepaid expenses |
|
|
| | | | 89 |
| 2. Deductible VAT |
|
|
| | | | |
| 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 |
|
|
13,779 | 13,957 | 11,612 | 10,757 | 9,190 |
| 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 |
|
|
12,910 | 12,994 | 11,180 | 9,933 | 8,572 |
| 1. Tangible fixed assets |
|
|
12,910 | 12,994 | 11,180 | 9,933 | 8,572 |
| - Cost |
|
|
31,286 | 33,190 | 33,222 | 33,224 | 32,258 |
| - Accumulated depreciation |
|
|
-18,376 | -20,196 | -22,041 | -23,291 | -23,686 |
| 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 |
|
|
100 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
100 | | | | |
| 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 |
|
|
769 | 963 | 432 | 825 | 618 |
| 1. Long-term prepaid expenses |
|
|
769 | 963 | 432 | 825 | 618 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
49,603 | 54,239 | 44,530 | 57,401 | 64,640 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
36,825 | 41,074 | 31,329 | 43,842 | 50,540 |
| I. Current liabilities |
|
|
35,760 | 40,042 | 30,709 | 43,380 | 50,394 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
15,727 | 16,360 | 17,423 | 18,177 | 20,897 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,321 | 2,442 | 3,213 | 9,369 | 4,813 |
| 4. Advances from customers |
|
|
585 | 5,542 | 1,565 | 3,533 | 1,763 |
| 5. Taxes and other payables to the State Budget |
|
|
3,501 | 2,703 | 2,267 | 3,335 | 3,227 |
| 6. Payables to employees |
|
|
| | | 1,094 | 5 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
12,625 | 12,957 | 6,025 | 7,554 | 19,642 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| 38 | 216 | 316 | 49 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,065 | 1,032 | 620 | 462 | 145 |
| 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 |
|
|
1,065 | 1,032 | 620 | 462 | 145 |
| 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 |
|
|
12,778 | 13,165 | 13,201 | 13,559 | 14,101 |
| I. ShareHolder's equity |
|
|
12,778 | 13,165 | 13,201 | 13,559 | 14,101 |
| 1. Owner's investment capital |
|
|
11,600 | 11,600 | 11,600 | 11,600 | 11,600 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
117 | 117 | 117 | 117 | 117 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
368 | 368 | 498 | 598 | 678 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
693 | 1,080 | 986 | 1,244 | 1,706 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
693 | 1,080 | 986 | 1,244 | 1,706 |
| 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 |
|
|
49,603 | 54,239 | 44,530 | 57,401 | 64,640 |
There is no report.
|
|