|
|
Q4 2018 | Q4 2019 | Q3 2020 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
183,767 | 157,046 | 156,639 | 154,452 | 139,102 |
| I. Cash and cash equivalents |
|
|
12,779 | 13,979 | 6,650 | 12,031 | 9,352 |
| 1. Cash |
|
|
12,779 | 13,979 | 6,650 | 12,031 | 9,352 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
59,133 | 48,147 | 47,772 | 41,808 | 35,218 |
| 1. Short-term receivables of customers |
|
|
48,135 | 35,425 | 37,154 | 29,225 | 22,099 |
| 2. Prepayments to suppliers |
|
|
681 | 1,270 | 1,085 | 540 | 1,102 |
| 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 |
|
|
10,317 | 11,452 | 9,534 | 12,147 | 12,121 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -104 | -104 |
| IV. Inventories |
|
|
109,326 | 94,284 | 100,406 | 98,822 | 93,437 |
| 1. Inventories |
|
|
109,326 | 94,284 | 100,406 | 100,614 | 93,540 |
| 2. Provision for decline in value of inventories |
|
|
| | | -1,792 | -104 |
| V. Other current assets |
|
|
2,529 | 636 | 1,811 | 1,791 | 1,095 |
| 1. Short-term prepaid expenses |
|
|
326 | 452 | 468 | 512 | 791 |
| 2. Deductible VAT |
|
|
2,184 | 184 | 1,168 | 1,232 | 248 |
| 3. Taxes and the State Receivables |
|
|
19 | | 175 | 47 | 56 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
51,498 | 47,708 | 49,263 | 48,943 | 47,550 |
| I. Long-term receivables |
|
|
3,152 | 3,152 | 3,152 | 3,152 | 3,152 |
| 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 |
|
|
3,152 | 3,152 | 3,152 | 3,152 | 3,152 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
36,574 | 36,625 | 38,145 | 37,911 | 36,775 |
| 1. Tangible fixed assets |
|
|
22,490 | 22,505 | 24,136 | 23,536 | 21,296 |
| - Cost |
|
|
43,702 | 45,929 | 48,368 | 48,221 | 48,221 |
| - Accumulated depreciation |
|
|
-21,212 | -23,424 | -24,232 | -24,686 | -26,925 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
14,084 | 14,120 | 14,008 | 14,375 | 15,479 |
| - Cost |
|
|
15,496 | 15,753 | 15,821 | 16,249 | 17,624 |
| - Accumulated depreciation |
|
|
-1,411 | -1,633 | -1,813 | -1,875 | -2,145 |
| 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 |
|
|
8,759 | 4,584 | 4,513 | 3,170 | 3,270 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
8,759 | 4,384 | 4,113 | 2,770 | 2,870 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| 200 | 400 | 400 | 400 |
| V. Total other long-term assets |
|
|
3,012 | 3,347 | 3,454 | 4,710 | 4,353 |
| 1. Long-term prepaid expenses |
|
|
3,012 | 3,347 | 3,454 | 3,461 | 3,141 |
| 2. Deferred income tax assets |
|
|
| | | 1,249 | 1,212 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
235,264 | 204,754 | 205,902 | 203,395 | 186,652 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
167,386 | 140,338 | 139,281 | 140,493 | 117,000 |
| I. Current liabilities |
|
|
167,038 | 140,038 | 138,866 | 140,078 | 116,584 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
126,232 | 113,849 | 108,410 | 109,122 | 84,623 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
32,522 | 21,362 | 28,954 | 26,115 | 24,978 |
| 4. Advances from customers |
|
|
2 | 300 | 6 | 24 | 3 |
| 5. Taxes and other payables to the State Budget |
|
|
970 | 667 | 747 | 1,690 | 2,094 |
| 6. Payables to employees |
|
|
2,570 | 2,627 | | 2,419 | 4,189 |
| 7. Short-term accrued expenses |
|
|
188 | 256 | | 298 | 382 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,417 | 2,344 | 2,767 | 2,429 | 2,135 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-864 | -1,366 | -2,019 | -2,019 | -1,821 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
348 | 300 | 416 | 416 | 416 |
| 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 |
|
|
348 | 300 | 416 | 416 | 416 |
| 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 |
|
|
67,879 | 64,416 | 66,621 | 62,902 | 69,652 |
| I. ShareHolder's equity |
|
|
67,879 | 64,416 | 66,621 | 62,902 | 69,652 |
| 1. Owner's investment capital |
|
|
18,800 | 18,800 | 18,800 | 18,800 | 18,800 |
| 2. Share capital surplus |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
28,535 | 28,535 | 28,535 | 28,535 | 28,535 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
16,328 | 16,328 | 16,328 | 16,328 | 16,328 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,216 | -247 | 1,958 | -1,761 | 4,990 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,611 | 340 | -315 | -315 | -2,010 |
| - Profit after tax undistributed this period |
|
|
605 | -586 | 2,273 | -1,447 | 6,999 |
| 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 |
|
|
235,264 | 204,754 | 205,902 | 203,395 | 186,652 |
There is no report.
|
|