|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
19,671 | 19,913 | 15,747 | 18,949 | 240,429 |
| I. Cash and cash equivalents |
|
|
2,216 | 3,251 | 3,433 | 7,370 | 1,590 |
| 1. Cash |
|
|
2,216 | 3,251 | 3,433 | 7,370 | 1,590 |
| 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 |
|
|
5,916 | 6,419 | 4,263 | 6,020 | 232,102 |
| 1. Short-term receivables of customers |
|
|
4,431 | 5,146 | 2,904 | 3,346 | 17,120 |
| 2. Prepayments to suppliers |
|
|
| 33 | | 8 | 13 |
| 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 |
|
|
1,485 | 1,241 | 1,359 | 2,666 | 214,969 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
11,485 | 10,171 | 8,035 | 5,502 | 6,706 |
| 1. Inventories |
|
|
11,485 | 10,171 | 8,035 | 5,502 | 6,706 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
53 | 71 | 15 | 57 | 32 |
| 1. Short-term prepaid expenses |
|
|
| | 15 | | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
53 | 71 | | 57 | 32 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,613 | 12,361 | 11,294 | 10,726 | 549,120 |
| 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 |
|
|
12,672 | 12,060 | 11,294 | 10,681 | 10,122 |
| 1. Tangible fixed assets |
|
|
12,610 | 11,938 | 11,169 | 10,549 | 10,048 |
| - Cost |
|
|
22,461 | 22,538 | 22,229 | 22,229 | 22,229 |
| - Accumulated depreciation |
|
|
-9,851 | -10,600 | -11,060 | -11,681 | -12,181 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
62 | 123 | 124 | 132 | 73 |
| - Cost |
|
|
240 | 380 | 210 | 260 | 260 |
| - Accumulated depreciation |
|
|
-179 | -258 | -85 | -127 | -186 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | 3,290 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 3,290 |
| IV. Long-term financial investments |
|
|
| | | | 480,183 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | 480,183 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
941 | 301 | | 45 | 55,525 |
| 1. Long-term prepaid expenses |
|
|
941 | 301 | | 45 | 55,525 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
33,284 | 32,274 | 27,041 | 29,674 | 789,549 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,561 | 7,545 | 5,426 | 7,764 | 17,821 |
| I. Current liabilities |
|
|
8,561 | 7,545 | 5,426 | 7,764 | 17,821 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 2,021 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,067 | 4,382 | 3,495 | 5,887 | 14,017 |
| 4. Advances from customers |
|
|
124 | 171 | 271 | 10 | 92 |
| 5. Taxes and other payables to the State Budget |
|
|
160 | 154 | 98 | 248 | 95 |
| 6. Payables to employees |
|
|
790 | 988 | 1,299 | 1,326 | 1,294 |
| 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 |
|
|
1,367 | 1,786 | 147 | 107 | 53 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
54 | 64 | 116 | 185 | 249 |
| 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 |
|
|
24,722 | 24,729 | 21,615 | 21,911 | 771,728 |
| I. ShareHolder's equity |
|
|
24,722 | 24,729 | 21,615 | 21,911 | 771,728 |
| 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 120,000 |
| 2. Share capital surplus |
|
|
4,000 | 4,000 | 557 | 557 | 650,557 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-486 | -486 | -486 | -486 | -486 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
163 | 222 | 275 | 344 | 452 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,045 | 992 | 1,269 | 1,496 | 1,205 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
108 | 80 | 732 | 631 | |
| - Profit after tax undistributed this period |
|
|
937 | 912 | 537 | 865 | 1,205 |
| 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 |
|
|
33,284 | 32,274 | 27,041 | 29,674 | 789,549 |
There is no report.
|
|