|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
46,988 | 46,174 | 56,434 | 93,507 | 64,067 |
| I. Cash and cash equivalents |
|
|
1,412 | 3,153 | 745 | 4,487 | 748 |
| 1. Cash |
|
|
1,412 | 153 | 745 | 4,487 | 748 |
| 2. Cash equivalents |
|
|
| 3,000 | | | |
| 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 |
|
|
35,729 | 37,053 | 50,967 | 53,486 | 54,420 |
| 1. Short-term receivables of customers |
|
|
29,633 | 31,672 | 45,463 | 49,966 | 50,041 |
| 2. Prepayments to suppliers |
|
|
787 | 506 | 253 | 303 | 510 |
| 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 |
|
|
5,750 | 4,874 | 6,077 | 4,721 | 5,272 |
| 7. Provision for doubtful short-term receivables |
|
|
-441 | | -827 | -1,503 | -1,403 |
| IV. Inventories |
|
|
9,635 | 5,738 | 4,402 | 35,391 | 8,403 |
| 1. Inventories |
|
|
9,635 | 5,738 | 4,402 | 35,391 | 8,403 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
212 | 231 | 320 | 142 | 496 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
212 | 231 | 320 | 142 | 496 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,534 | 10,910 | 10,441 | 11,564 | 11,912 |
| 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 |
|
|
10,999 | 9,833 | 9,565 | 10,231 | 10,532 |
| 1. Tangible fixed assets |
|
|
10,999 | 9,833 | 9,565 | 10,231 | 10,532 |
| - Cost |
|
|
31,359 | 32,266 | 34,007 | 36,753 | 38,355 |
| - Accumulated depreciation |
|
|
-20,360 | -22,433 | -24,442 | -26,522 | -27,823 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 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 |
|
|
535 | 1,077 | 876 | 1,334 | 1,381 |
| 1. Long-term prepaid expenses |
|
|
535 | 1,077 | 876 | 1,334 | 1,381 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
58,522 | 57,084 | 66,875 | 105,071 | 75,980 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
37,767 | 35,930 | 44,486 | 81,514 | 51,467 |
| I. Current liabilities |
|
|
37,767 | 35,930 | 44,486 | 81,514 | 51,467 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,000 | 2,952 | 4,374 | | 2,000 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,215 | 15,989 | 19,468 | 41,920 | 29,127 |
| 4. Advances from customers |
|
|
| | | 21,318 | 4,953 |
| 5. Taxes and other payables to the State Budget |
|
|
1,756 | 2,597 | 2,748 | 1,157 | 7,358 |
| 6. Payables to employees |
|
|
11,696 | 11,005 | 17,329 | 16,937 | 7,465 |
| 7. Short-term accrued expenses |
|
|
| 4 | 5 | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,100 | 2,142 | 501 | | 289 |
| 12. Provision for short term payables |
|
|
| 1,210 | | | |
| 13. Bonus and welfare fund |
|
|
| 32 | 61 | 182 | 275 |
| 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 |
|
|
20,755 | 21,154 | 22,388 | 23,557 | 24,513 |
| I. ShareHolder's equity |
|
|
20,755 | 21,154 | 22,388 | 23,557 | 24,513 |
| 1. Owner's investment capital |
|
|
18,500 | 18,500 | 18,500 | 18,500 | 18,500 |
| 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 |
|
|
189 | 408 | 628 | 1,016 | 1,617 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,066 | 2,246 | 3,261 | 4,041 | 4,395 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | 4,395 |
| - Profit after tax undistributed this period |
|
|
2,066 | 2,246 | 3,261 | 4,041 | |
| 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 |
|
|
58,522 | 57,084 | 66,875 | 105,071 | 75,980 |
There is no report.
|
|