|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
49,119 | 48,070 | 43,942 | 39,645 | 37,207 |
| I. Cash and cash equivalents |
|
|
8,503 | 3,792 | 13,351 | 16,017 | 10,149 |
| 1. Cash |
|
|
3,503 | 3,792 | 7,351 | 14,017 | 6,149 |
| 2. Cash equivalents |
|
|
5,000 | | 6,000 | 2,000 | 4,000 |
| 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 |
|
|
26,635 | 25,381 | 20,686 | 17,598 | 16,747 |
| 1. Short-term receivables of customers |
|
|
21,997 | 21,437 | 16,968 | 14,072 | 12,451 |
| 2. Prepayments to suppliers |
|
|
3,120 | 2,769 | 3,168 | 3,361 | 2,339 |
| 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 |
|
|
1,655 | 1,312 | 839 | 452 | 2,368 |
| 7. Provision for doubtful short-term receivables |
|
|
-136 | -136 | -288 | -288 | -411 |
| IV. Inventories |
|
|
13,852 | 18,827 | 9,791 | 6,031 | 10,311 |
| 1. Inventories |
|
|
13,852 | 18,827 | 9,791 | 6,031 | 10,311 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
128 | 69 | 113 | | |
| 1. Short-term prepaid expenses |
|
|
59 | 69 | 113 | | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
69 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,159 | 18,704 | 15,864 | 4,886 | 3,888 |
| 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 |
|
|
9,756 | 9,532 | 6,879 | 4,886 | 3,888 |
| 1. Tangible fixed assets |
|
|
9,756 | 9,532 | 6,879 | 4,886 | 3,888 |
| - Cost |
|
|
38,516 | 41,291 | 40,713 | 32,174 | 32,246 |
| - Accumulated depreciation |
|
|
-28,760 | -31,759 | -33,834 | -27,288 | -28,358 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
75 | 41 | 8 | | |
| - Cost |
|
|
1,745 | 1,745 | 1,745 | 1,745 | 1,745 |
| - Accumulated depreciation |
|
|
-1,670 | -1,704 | -1,737 | -1,745 | -1,745 |
| IV. Long-term assets in progress |
|
|
8,929 | 8,929 | 8,929 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
8,929 | 8,929 | 8,929 | | |
| 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 |
|
|
399 | 201 | 48 | | |
| 1. Long-term prepaid expenses |
|
|
399 | 201 | 48 | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
68,277 | 66,774 | 59,806 | 44,531 | 41,094 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
38,347 | 37,070 | 32,394 | 16,095 | 12,359 |
| I. Current liabilities |
|
|
38,347 | 37,070 | 32,394 | 16,095 | 12,359 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,444 | 5,956 | 9,053 | 1,800 | 1,400 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
11,609 | 11,077 | 11,499 | 6,475 | 4,347 |
| 4. Advances from customers |
|
|
140 | 569 | 20 | 65 | 53 |
| 5. Taxes and other payables to the State Budget |
|
|
663 | 642 | 320 | 1,610 | 572 |
| 6. Payables to employees |
|
|
7,709 | 5,506 | 4,921 | 4,194 | 3,980 |
| 7. Short-term accrued expenses |
|
|
274 | 250 | 330 | 434 | 249 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
98 | 114 | 68 | 68 | 148 |
| 11. Other short-term payables |
|
|
12,436 | 12,057 | 6,156 | 1,438 | 1,460 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
974 | 899 | 27 | 11 | 150 |
| 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 |
|
|
29,930 | 29,704 | 27,412 | 28,435 | 28,735 |
| I. ShareHolder's equity |
|
|
29,930 | 29,704 | 27,412 | 28,435 | 28,735 |
| 1. Owner's investment capital |
|
|
22,000 | 22,000 | 22,000 | 22,000 | 22,000 |
| 2. Share capital surplus |
|
|
410 | 410 | 410 | 410 | 410 |
| 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 |
|
|
5,166 | 5,393 | 4,165 | 4,165 | 4,267 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,354 | 1,901 | 836 | 1,860 | 2,058 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
254 | 86 | 119 | 66 | 320 |
| - Profit after tax undistributed this period |
|
|
2,100 | 1,815 | 717 | 1,794 | 1,738 |
| 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 |
|
|
68,277 | 66,774 | 59,806 | 44,531 | 41,094 |
There is no report.
|
|