|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,596 | 25,018 | 24,624 | 20,787 | 17,800 |
| I. Cash and cash equivalents |
|
|
6,037 | 13,242 | 7,760 | 7,964 | 10,065 |
| 1. Cash |
|
|
2,033 | 2,842 | 2,958 | 2,756 | 2,881 |
| 2. Cash equivalents |
|
|
4,004 | 10,400 | 4,802 | 5,208 | 7,183 |
| II. Short-term financial investments |
|
|
2,000 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
8,694 | 9,959 | 15,014 | 11,382 | 4,205 |
| 1. Short-term receivables of customers |
|
|
8,336 | 9,627 | 14,354 | 11,399 | 3,632 |
| 2. Prepayments to suppliers |
|
|
88 | 91 | 656 | 38 | 465 |
| 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 |
|
|
| 356 | 176 | 77 | 107 |
| 7. Provision for doubtful short-term receivables |
|
|
-108 | -115 | -173 | -133 | |
| IV. Inventories |
|
|
860 | 1,712 | 1,175 | 1,198 | 1,158 |
| 1. Inventories |
|
|
860 | 1,712 | 1,175 | 1,198 | 1,158 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5 | 105 | 675 | 244 | 2,372 |
| 1. Short-term prepaid expenses |
|
|
5 | 89 | 182 | 211 | 156 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| 16 | 494 | 34 | 2,216 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,244 | 4,463 | 10,373 | 19,945 | 25,695 |
| I. Long-term receivables |
|
|
| | 112 | 146 | |
| 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 |
|
|
| | 112 | 146 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
5,974 | 4,347 | 7,715 | 13,325 | 17,405 |
| 1. Tangible fixed assets |
|
|
5,974 | 4,347 | 7,715 | 13,325 | 17,405 |
| - Cost |
|
|
15,468 | 15,125 | 18,261 | 26,048 | 32,423 |
| - Accumulated depreciation |
|
|
-9,495 | -10,779 | -10,546 | -12,724 | -15,018 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
6 | | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
6 | | | | |
| IV. Long-term assets in progress |
|
|
| | | 170 | 9 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 170 | 9 |
| 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 |
|
|
264 | 117 | 2,545 | 6,305 | 8,280 |
| 1. Long-term prepaid expenses |
|
|
264 | 117 | 2,502 | 6,256 | 8,227 |
| 2. Deferred income tax assets |
|
|
| | 43 | 48 | 53 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
23,840 | 29,481 | 34,996 | 40,733 | 43,494 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,398 | 6,882 | 11,366 | 15,082 | 16,484 |
| I. Current liabilities |
|
|
3,398 | 6,882 | 11,351 | 13,355 | 13,078 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 264 | 4,603 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1 | 89 | 272 | 451 | 1,681 |
| 4. Advances from customers |
|
|
| 445 | | | |
| 5. Taxes and other payables to the State Budget |
|
|
1,541 | 1,739 | 6,725 | 7,723 | 2,724 |
| 6. Payables to employees |
|
|
646 | 2,511 | 2,222 | 2,680 | 1,560 |
| 7. Short-term accrued expenses |
|
|
| 39 | 1,289 | 112 | 25 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 44 |
| 11. Other short-term payables |
|
|
59 | 1,787 | 99 | 545 | 122 |
| 12. Provision for short term payables |
|
|
800 | | | | |
| 13. Bonus and welfare fund |
|
|
352 | 271 | 742 | 1,580 | 2,320 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 15 | 1,728 | 3,406 |
| 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 |
|
|
| | | 1,700 | 3,366 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 15 | 28 | 40 |
| 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 |
|
|
20,442 | 22,599 | 23,630 | 25,650 | 27,011 |
| I. ShareHolder's equity |
|
|
20,442 | 22,599 | 23,630 | 25,650 | 27,011 |
| 1. Owner's investment capital |
|
|
17,500 | 17,500 | 17,500 | 17,500 | 17,500 |
| 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 |
|
|
| 147 | 890 | 1,938 | 3,180 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,942 | 4,952 | 5,240 | 6,213 | 6,330 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| 4,952 | 5,240 | 6,213 | 6,330 |
| 12. Investment capital resource for basic construction |
|
|
2,942 | | | | |
| 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 |
|
|
23,840 | 29,481 | 34,996 | 40,733 | 43,494 |
There is no report.
|
|