|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
41,347 | 35,934 | 60,717 | 43,984 | 36,456 |
| I. Cash and cash equivalents |
|
|
26,704 | 14,287 | 22,516 | 12,745 | 13,768 |
| 1. Cash |
|
|
22,704 | 11,236 | 15,376 | 12,745 | 13,768 |
| 2. Cash equivalents |
|
|
4,000 | 3,051 | 7,141 | | |
| II. Short-term financial investments |
|
|
| | 5,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 5,000 | | |
| III. Short-term receivables |
|
|
6,354 | 11,423 | 19,077 | 22,321 | 15,286 |
| 1. Short-term receivables of customers |
|
|
1,058 | 7,882 | 15,104 | 12,793 | 11,294 |
| 2. Prepayments to suppliers |
|
|
| | 4,052 | 145 | 276 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 185 | 185 |
| 6. Other short-term receivables |
|
|
8,077 | 3,612 | | 9,233 | 3,564 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,781 | -71 | -80 | -35 | -33 |
| IV. Inventories |
|
|
8,289 | 10,006 | 14,105 | 8,798 | 7,267 |
| 1. Inventories |
|
|
8,289 | 10,006 | 14,105 | 8,798 | 7,267 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| 217 | 20 | 120 | 135 |
| 1. Short-term prepaid expenses |
|
|
| 217 | | | 15 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | 20 | 120 | 120 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
106,623 | 170,602 | 172,409 | 147,161 | 136,668 |
| I. Long-term receivables |
|
|
| 15,524 | 15,524 | | |
| 1. Long-term customer's receivables |
|
|
| | 15,524 | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| 15,524 | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
92,287 | 69,453 | 85,653 | 94,399 | 101,895 |
| 1. Tangible fixed assets |
|
|
76,763 | 69,453 | 85,653 | 94,399 | 101,895 |
| - Cost |
|
|
101,684 | 89,501 | 109,950 | 126,633 | 142,116 |
| - Accumulated depreciation |
|
|
-24,921 | -20,047 | -24,297 | -32,234 | -40,221 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
15,524 | | | | |
| - Cost |
|
|
15,524 | | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
172 | 16 | | 17,802 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
172 | 16 | | 17,802 | |
| IV. Long-term financial investments |
|
|
13,952 | 85,072 | 70,020 | 34,020 | 34,020 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
13,952 | 85,072 | 70,020 | 34,020 | 30,020 |
| 3. Other investments in equity instruments |
|
|
| | | | 4,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
212 | 537 | 1,212 | 940 | 753 |
| 1. Long-term prepaid expenses |
|
|
212 | 537 | 1,212 | 940 | 753 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
147,971 | 206,536 | 233,127 | 191,145 | 173,124 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
26,559 | 95,730 | 107,835 | 69,434 | 54,753 |
| I. Current liabilities |
|
|
24,259 | 22,413 | 35,718 | 33,417 | 18,736 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,500 | 1,000 | 500 | 7,469 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,623 | 10,394 | 17,160 | 6,769 | 7,207 |
| 4. Advances from customers |
|
|
323 | 402 | 326 | | 345 |
| 5. Taxes and other payables to the State Budget |
|
|
670 | 1,324 | 850 | 819 | 656 |
| 6. Payables to employees |
|
|
115 | 223 | 596 | 355 | 777 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,864 | 2,964 | 2,572 | 1,423 | 1,642 |
| 11. Other short-term payables |
|
|
13,890 | 5,873 | 13,597 | 16,188 | 7,436 |
| 12. Provision for short term payables |
|
|
212 | 201 | 96 | 70 | 56 |
| 13. Bonus and welfare fund |
|
|
61 | 33 | 21 | 323 | 616 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,300 | 73,317 | 72,117 | 36,017 | 36,017 |
| 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 |
|
|
2,300 | 73,317 | 72,117 | 36,017 | 36,017 |
| 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 |
|
|
121,412 | 110,806 | 125,292 | 121,712 | 118,371 |
| I. ShareHolder's equity |
|
|
115,466 | 110,313 | 114,182 | 114,381 | 112,361 |
| 1. Owner's investment capital |
|
|
102,000 | 110,100 | 110,100 | 110,100 | 110,100 |
| 2. Share capital surplus |
|
|
29 | -50 | -50 | -50 | -50 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
15,193 | | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | 1,389 | 2,139 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-1,756 | 262 | 4,132 | 2,942 | 172 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
258 | | 262 | | |
| - Profit after tax undistributed this period |
|
|
-2,013 | 262 | 3,869 | 2,942 | 172 |
| 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 |
|
|
5,946 | 494 | 11,110 | 7,330 | 6,010 |
| 1. Funding resources |
|
|
5,946 | 494 | 4,030 | 1,900 | 1,903 |
| 2. Funding resources that form fixed assets |
|
|
| | 7,080 | 5,430 | 4,107 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
147,971 | 206,536 | 233,127 | 191,145 | 173,124 |
There is no report.
|
|