|
|
Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,265 | 9,834 | 11,406 | 13,370 |
| I. Cash and cash equivalents |
|
|
1,082 | 6,858 | 9,602 | 3,647 |
| 1. Cash |
|
|
1,082 | 6,858 | 4,102 | 3,647 |
| 2. Cash equivalents |
|
|
| | 5,500 | |
| 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 |
|
|
1,182 | 2,662 | 1,804 | 9,720 |
| 1. Short-term receivables of customers |
|
|
513 | 1,084 | 1,207 | 9,388 |
| 2. Prepayments to suppliers |
|
|
| | | |
| 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 |
|
|
670 | 1,578 | 597 | 333 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | |
| IV. Inventories |
|
|
| 239 | | |
| 1. Inventories |
|
|
| 239 | | |
| 2. Provision for decline in value of inventories |
|
|
| | | |
| V. Other current assets |
|
|
| 74 | | 3 |
| 1. Short-term prepaid expenses |
|
|
| 74 | | 3 |
| 2. Deductible VAT |
|
|
| | | |
| 3. Taxes and the State Receivables |
|
|
| | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | |
| 5. Other current assets |
|
|
| | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,528 | 27,512 | 25,487 | 29,967 |
| 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 |
|
|
31,407 | 26,432 | 24,696 | 22,981 |
| 1. Tangible fixed assets |
|
|
31,390 | 26,415 | 24,696 | 22,981 |
| - Cost |
|
|
37,022 | 32,053 | 32,053 | 32,053 |
| - Accumulated depreciation |
|
|
-5,632 | -5,637 | -7,356 | -9,071 |
| 2. Fixed assets of financial leasing |
|
|
| | | |
| - Cost |
|
|
| | | |
| - Accumulated depreciation |
|
|
| | | |
| 3. Intangible fixed assets |
|
|
17 | 16 | | |
| - Cost |
|
|
17 | 17 | | |
| - Accumulated depreciation |
|
|
| | | |
| III. Real Estate Investments |
|
|
| | | |
| - Cost |
|
|
| | | |
| - Accumulated depreciation |
|
|
| | | |
| IV. Long-term assets in progress |
|
|
1,121 | | | 6,725 |
| 1. Costs of long-term production, business in progress |
|
|
| | | |
| 2. Costs of construction in progress |
|
|
1,121 | | | 6,725 |
| 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 |
|
|
| 1,080 | 791 | 261 |
| 1. Long-term prepaid expenses |
|
|
| 1,080 | 791 | 261 |
| 2. Deferred income tax assets |
|
|
| | | |
| 3. Other long-term assets |
|
|
| | | |
| VI. Goodwills |
|
|
| | | |
| TOTAL ASSETS |
|
|
34,793 | 37,346 | 36,893 | 43,337 |
| CAPITAL RESOURCES |
|
|
| | | |
| A. LIABILITIES |
|
|
29,659 | 3,011 | 2,744 | 8,550 |
| I. Current liabilities |
|
|
29,659 | 3,011 | 2,442 | 8,324 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | |
| 3. Short-term payables to sellers |
|
|
11 | 773 | 816 | 6,670 |
| 4. Advances from customers |
|
|
2 | | | |
| 5. Taxes and other payables to the State Budget |
|
|
| 1,032 | 515 | 723 |
| 6. Payables to employees |
|
|
| 97 | 12 | 23 |
| 7. Short-term accrued expenses |
|
|
| | | |
| 8. Short-term intercompany payables |
|
|
| | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | |
| 10. Short-term unrealized Revenue |
|
|
28,365 | | 159 | 35 |
| 11. Other short-term payables |
|
|
1,281 | 1,422 | 1,253 | 872 |
| 12. Provision for short term payables |
|
|
| | | |
| 13. Bonus and welfare fund |
|
|
| -313 | -313 | |
| 14. Price stabilization fund |
|
|
| | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | |
| II. Long-term liabilities |
|
|
| | 302 | 226 |
| 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 |
|
|
| | 302 | 226 |
| 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 |
|
|
5,134 | 34,335 | 34,150 | 34,787 |
| I. ShareHolder's equity |
|
|
5,134 | 34,335 | 34,150 | 34,787 |
| 1. Owner's investment capital |
|
|
| 34,068 | 34,350 | 34,350 |
| 2. Share capital surplus |
|
|
| | | |
| 3. Bond conversion option |
|
|
| | | |
| 4. Other owner's capital |
|
|
| 1,178 | 6 | 6 |
| 5. Treasury shares |
|
|
| | | |
| 6. Differences upon asset revaluation |
|
|
| | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | |
| 8. Investment and development funds |
|
|
3,556 | | | |
| 9. Financial reserve funds |
|
|
| | | |
| 10. Other funds belonging to owner's equity |
|
|
1,578 | | | |
| 11. After tax undistributed profit |
|
|
| -912 | -206 | 432 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| -897 | -23 | -206 |
| - Profit after tax undistributed this period |
|
|
| -15 | -183 | 637 |
| 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 |
|
|
34,793 | 37,346 | 36,893 | 43,337 |