|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
95,891 | 122,109 | 114,709 | 75,219 | 66,914 |
| I. Cash and cash equivalents |
|
|
4,483 | 6,664 | 17,007 | 3,748 | 1,150 |
| 1. Cash |
|
|
4,483 | 6,664 | 17,007 | 3,748 | 1,150 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | 5,500 | 5,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 5,500 | 5,500 |
| III. Short-term receivables |
|
|
57,528 | 62,608 | 67,063 | 34,577 | 25,965 |
| 1. Short-term receivables of customers |
|
|
56,659 | 61,021 | 66,681 | 33,922 | 24,983 |
| 2. Prepayments to suppliers |
|
|
690 | 1,407 | 44 | 526 | 348 |
| 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 |
|
|
179 | 179 | 337 | 129 | 634 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
30,405 | 47,633 | 28,067 | 29,715 | 34,082 |
| 1. Inventories |
|
|
30,405 | 47,633 | 28,067 | 29,715 | 34,082 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,475 | 5,203 | 2,573 | 1,679 | 216 |
| 1. Short-term prepaid expenses |
|
|
| 5,180 | 2,536 | 89 | 173 |
| 2. Deductible VAT |
|
|
3,461 | | 37 | 1,548 | |
| 3. Taxes and the State Receivables |
|
|
15 | 23 | | 41 | 43 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,383 | 15,713 | 42,173 | 39,292 | 33,061 |
| I. Long-term receivables |
|
|
| | 2,864 | 2,839 | 2,799 |
| 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 |
|
|
| | 2,864 | 2,839 | 2,799 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
16,383 | 15,713 | 39,310 | 36,453 | 30,262 |
| 1. Tangible fixed assets |
|
|
16,158 | 15,518 | 21,512 | 20,368 | 16,929 |
| - Cost |
|
|
36,831 | 38,025 | 45,930 | 48,477 | 47,321 |
| - Accumulated depreciation |
|
|
-20,673 | -22,507 | -24,418 | -28,109 | -30,392 |
| 2. Fixed assets of financial leasing |
|
|
| | 17,634 | 15,934 | 13,333 |
| - Cost |
|
|
| | 18,370 | 19,218 | 19,218 |
| - Accumulated depreciation |
|
|
| | -736 | -3,284 | -5,885 |
| 3. Intangible fixed assets |
|
|
225 | 195 | 164 | 152 | |
| - Cost |
|
|
244 | 244 | 244 | 244 | 92 |
| - Accumulated depreciation |
|
|
-18 | -49 | -80 | -92 | -92 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 1. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
112,274 | 137,821 | 156,883 | 114,512 | 99,975 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
71,091 | 94,074 | 110,886 | 93,219 | 81,893 |
| I. Current liabilities |
|
|
71,091 | 94,074 | 99,985 | 85,788 | 78,883 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
25,591 | 49,596 | 60,651 | 43,692 | 34,147 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
24,348 | 22,756 | 9,599 | 15,952 | 12,366 |
| 4. Advances from customers |
|
|
400 | 129 | | 2,045 | 28 |
| 5. Taxes and other payables to the State Budget |
|
|
193 | 258 | 290 | | 736 |
| 6. Payables to employees |
|
|
13,177 | 13,856 | 19,132 | 12,036 | 14,438 |
| 7. Short-term accrued expenses |
|
|
1,994 | 933 | 6,757 | 63 | 7,994 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,661 | 4,816 | 1,834 | 11,608 | 9,120 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,728 | 1,728 | 1,721 | 391 | 54 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 10,901 | 7,432 | 3,010 |
| 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 |
|
|
| | 10,901 | 7,432 | 3,010 |
| 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 |
|
|
41,184 | 43,748 | 45,997 | 21,292 | 18,082 |
| I. ShareHolder's equity |
|
|
41,184 | 43,748 | 45,997 | 21,292 | 18,082 |
| 1. Owner's investment capital |
|
|
15,500 | 15,500 | 15,500 | 15,500 | 15,500 |
| 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 |
|
|
20,834 | 21,931 | 23,151 | 23,151 | 23,151 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
4,850 | 6,317 | 7,346 | -17,358 | -20,569 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,472 | 3,300 | 3,992 | 5,486 | -17,358 |
| - Profit after tax undistributed this period |
|
|
2,378 | 3,017 | 3,355 | -22,845 | -3,211 |
| 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 |
|
|
112,274 | 137,821 | 156,883 | 114,512 | 99,975 |
There is no report.
|
|