|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
41,885 | 44,749 | 67,271 | 217,112 | 82,897 |
| I. Cash and cash equivalents |
|
|
30,212 | 1,308 | 23,536 | 17,819 | 18,636 |
| 1. Cash |
|
|
30,212 | 1,308 | 13,536 | 2,819 | 3,636 |
| 2. Cash equivalents |
|
|
| | 10,000 | 15,000 | 15,000 |
| II. Short-term financial investments |
|
|
| 36,000 | 38,293 | 57,500 | 57,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 36,000 | 38,293 | 57,500 | 57,500 |
| III. Short-term receivables |
|
|
2,114 | 1,146 | 1,372 | 286 | 3,080 |
| 1. Short-term receivables of customers |
|
|
278 | 190 | 184 | 205 | 2,866 |
| 2. Prepayments to suppliers |
|
|
1,244 | 546 | 877 | 11 | 168 |
| 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 |
|
|
605 | 421 | 313 | 94 | 61 |
| 7. Provision for doubtful short-term receivables |
|
|
-14 | -12 | -2 | -24 | -15 |
| IV. Inventories |
|
|
7,792 | 3,957 | 3,844 | 3,817 | 3,634 |
| 1. Inventories |
|
|
7,792 | 3,957 | 3,844 | 3,817 | 3,634 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,766 | 2,338 | 225 | 137,689 | 47 |
| 1. Short-term prepaid expenses |
|
|
| 1,690 | | | |
| 2. Deductible VAT |
|
|
1,766 | | | | |
| 3. Taxes and the State Receivables |
|
|
| 648 | 225 | | 47 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | 137,689 | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
81,811 | 268,549 | 266,035 | 120,874 | 255,397 |
| 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 |
|
|
64,081 | 70,721 | 66,086 | 66,615 | 68,266 |
| 1. Tangible fixed assets |
|
|
63,367 | 70,585 | 65,994 | 66,568 | 68,248 |
| - Cost |
|
|
174,730 | 188,765 | 194,210 | 205,810 | 218,318 |
| - Accumulated depreciation |
|
|
-111,363 | -118,180 | -128,216 | -139,242 | -150,070 |
| 2. Fixed assets of financial leasing |
|
|
535 | | | | |
| - Cost |
|
|
804 | | | | |
| - Accumulated depreciation |
|
|
-269 | | | | |
| 3. Intangible fixed assets |
|
|
180 | 136 | 92 | 48 | 18 |
| - Cost |
|
|
220 | 220 | 220 | 220 | 220 |
| - Accumulated depreciation |
|
|
-40 | -84 | -128 | -172 | -202 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
789 | 1,466 | 1,088 | 39 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
789 | 1,466 | 1,088 | 39 | |
| IV. Long-term financial investments |
|
|
| 177,247 | 183,291 | 46,292 | 183,718 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 98,487 | 183,291 | 46,292 | 183,718 |
| 3. Other investments in equity instruments |
|
|
| 21,277 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| 57,483 | | | |
| V. Total other long-term assets |
|
|
16,941 | 19,116 | 15,569 | 7,927 | 3,413 |
| 1. Long-term prepaid expenses |
|
|
16,941 | 19,116 | 15,569 | 7,927 | 3,413 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
123,696 | 313,298 | 333,306 | 337,985 | 338,293 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
46,210 | 218,515 | 220,650 | 217,583 | 215,305 |
| I. Current liabilities |
|
|
31,085 | 44,468 | 46,568 | 192,902 | 49,665 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
753 | 3,238 | 22,215 | 169,541 | 27,055 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
12,052 | 12,409 | 7,729 | 6,786 | 7,314 |
| 4. Advances from customers |
|
|
232 | 106 | 391 | 501 | 312 |
| 5. Taxes and other payables to the State Budget |
|
|
3,379 | 3,713 | 5,096 | 5,018 | 5,120 |
| 6. Payables to employees |
|
|
6,987 | 2,646 | 3,195 | 3,525 | 3,408 |
| 7. Short-term accrued expenses |
|
|
290 | 7,807 | 7,213 | 7,202 | 6,035 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,413 | 14,261 | 551 | 204 | 358 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,979 | 287 | 178 | 125 | 63 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
15,125 | 174,046 | 174,082 | 24,682 | 165,640 |
| 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 |
|
|
15,125 | 174,046 | 174,082 | 24,682 | 165,640 |
| 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 |
|
|
77,485 | 94,783 | 112,656 | 120,402 | 122,988 |
| I. ShareHolder's equity |
|
|
77,485 | 94,783 | 112,656 | 120,402 | 122,988 |
| 1. Owner's investment capital |
|
|
55,000 | 55,000 | 66,000 | 79,200 | 79,200 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
22,485 | 39,783 | 46,656 | 41,202 | 43,788 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,800 | 22,485 | 28,783 | 33,456 | 41,202 |
| - Profit after tax undistributed this period |
|
|
18,685 | 17,298 | 17,873 | 7,746 | 2,586 |
| 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 |
|
|
123,696 | 313,298 | 333,306 | 337,985 | 338,293 |
There is no report.
|
|