|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,680 | 16,735 | 17,854 | 17,767 | 21,178 |
| I. Cash and cash equivalents |
|
|
2,934 | 3,957 | 3,092 | 333 | 645 |
| 1. Cash |
|
|
2,934 | 3,957 | 3,092 | 333 | 645 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| 400 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 400 | | | |
| III. Short-term receivables |
|
|
6,292 | 5,988 | 5,402 | 8,150 | 9,983 |
| 1. Short-term receivables of customers |
|
|
2,758 | 4,401 | 3,344 | 3,325 | 5,968 |
| 2. Prepayments to suppliers |
|
|
5 | 9 | 196 | 117 | 225 |
| 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 |
|
|
3,644 | 1,693 | 1,862 | 4,708 | 3,791 |
| 7. Provision for doubtful short-term receivables |
|
|
-115 | -115 | | | |
| IV. Inventories |
|
|
2,277 | 6,210 | 9,325 | 9,226 | 10,453 |
| 1. Inventories |
|
|
2,277 | 6,210 | 9,325 | 9,226 | 10,453 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
176 | 180 | 35 | 59 | 97 |
| 1. Short-term prepaid expenses |
|
|
168 | 171 | 23 | 46 | 83 |
| 2. Deductible VAT |
|
|
| | | | 14 |
| 3. Taxes and the State Receivables |
|
|
9 | 9 | 12 | 13 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,803 | 9,970 | 11,054 | 11,413 | 9,897 |
| 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 |
|
|
774 | 8,254 | 8,866 | 9,019 | 7,673 |
| 1. Tangible fixed assets |
|
|
692 | 8,195 | 8,823 | 8,995 | 7,660 |
| - Cost |
|
|
1,642 | 9,337 | 21,294 | 22,715 | 10,739 |
| - Accumulated depreciation |
|
|
-950 | -1,143 | -12,471 | -13,720 | -3,079 |
| 2. Fixed assets of financial leasing |
|
|
| 59 | | | |
| - Cost |
|
|
| 186 | | | |
| - Accumulated depreciation |
|
|
| -126 | | | |
| 3. Intangible fixed assets |
|
|
82 | | 43 | 24 | 14 |
| - Cost |
|
|
186 | | 186 | 186 | 186 |
| - Accumulated depreciation |
|
|
-103 | | -143 | -162 | -172 |
| 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 |
|
|
1,029 | 1,716 | 2,188 | 2,394 | 2,224 |
| 1. Long-term prepaid expenses |
|
|
1,029 | 1,716 | 2,188 | 2,394 | 2,224 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
13,483 | 26,705 | 28,908 | 29,180 | 31,076 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,874 | 12,229 | 12,990 | 14,556 | 15,969 |
| I. Current liabilities |
|
|
12,976 | 12,229 | 12,990 | 14,350 | 15,845 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,000 | 3,000 | | 82 | 82 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,540 | 8,448 | 9,620 | 7,765 | 13,451 |
| 4. Advances from customers |
|
|
8 | | 92 | 1,507 | 27 |
| 5. Taxes and other payables to the State Budget |
|
|
120 | 77 | 333 | 423 | 299 |
| 6. Payables to employees |
|
|
182 | 480 | 452 | 449 | 495 |
| 7. Short-term accrued expenses |
|
|
| 5 | | 275 | 85 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 2,177 | | |
| 11. Other short-term payables |
|
|
4,126 | 321 | 418 | 3,951 | 1,505 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| -102 | -102 | -102 | -102 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
-102 | | | 206 | 124 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
-102 | | | | |
| 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 |
|
|
| | | 206 | 124 |
| 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 |
|
|
609 | 14,476 | 15,918 | 14,624 | 15,107 |
| I. ShareHolder's equity |
|
|
609 | 14,476 | 15,918 | 14,624 | 15,107 |
| 1. Owner's investment capital |
|
|
3,938 | 17,350 | 17,465 | 14,476 | 14,476 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | 919 | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
128 | 128 | 128 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-3,457 | -3,003 | -2,594 | 148 | 631 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-4,193 | -3,457 | -3,003 | | 148 |
| - Profit after tax undistributed this period |
|
|
736 | 454 | 408 | 148 | 483 |
| 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 |
|
|
13,483 | 26,705 | 28,908 | 29,180 | 31,076 |
There is no report.
|
|