|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
48,125 | 53,708 | 62,592 | 94,263 | 77,494 |
| I. Cash and cash equivalents |
|
|
1,563 | 2,343 | 1,544 | 4,667 | 12,594 |
| 1. Cash |
|
|
1,563 | 343 | 644 | 1,224 | 1,066 |
| 2. Cash equivalents |
|
|
| 2,000 | 900 | 3,443 | 11,528 |
| 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 |
|
|
33,450 | 40,578 | 52,711 | 68,635 | 51,818 |
| 1. Short-term receivables of customers |
|
|
30,539 | 38,468 | 51,098 | 53,568 | 53,233 |
| 2. Prepayments to suppliers |
|
|
26 | 106 | 113 | 73 | 83 |
| 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 |
|
|
3,055 | 2,366 | 2,319 | 16,157 | 179 |
| 7. Provision for doubtful short-term receivables |
|
|
-170 | -362 | -819 | -1,163 | -1,678 |
| IV. Inventories |
|
|
12,447 | 10,070 | 8,227 | 20,636 | 12,490 |
| 1. Inventories |
|
|
12,447 | 10,070 | 8,227 | 20,636 | 12,490 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
664 | 717 | 110 | 325 | 592 |
| 1. Short-term prepaid expenses |
|
|
31 | 717 | 110 | 100 | 84 |
| 2. Deductible VAT |
|
|
| | | 226 | |
| 3. Taxes and the State Receivables |
|
|
634 | | | | 508 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,294 | 10,251 | 9,864 | 9,422 | 10,027 |
| 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 |
|
|
6,681 | 10,251 | 9,220 | 8,899 | 9,504 |
| 1. Tangible fixed assets |
|
|
6,387 | 9,590 | 8,130 | 7,832 | 8,460 |
| - Cost |
|
|
22,623 | 26,327 | 27,593 | 28,306 | 30,007 |
| - Accumulated depreciation |
|
|
-16,236 | -17,851 | -19,463 | -20,474 | -21,547 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
293 | 1,114 | 1,090 | 1,067 | 1,044 |
| - Cost |
|
|
326 | 1,166 | 1,166 | 1,166 | 1,166 |
| - Accumulated depreciation |
|
|
-33 | -52 | -76 | -99 | -122 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,641 | 662 | 644 | 523 | 523 |
| 1. Costs of long-term production, business in progress |
|
|
691 | 644 | 644 | | 523 |
| 2. Costs of construction in progress |
|
|
950 | 17 | | 523 | |
| 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 |
|
|
972 | | | | |
| 1. Long-term prepaid expenses |
|
|
972 | | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
57,419 | 63,959 | 72,456 | 103,686 | 87,521 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
39,659 | 45,420 | 52,529 | 82,998 | 66,135 |
| I. Current liabilities |
|
|
34,616 | 45,420 | 52,529 | 82,998 | 66,135 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,200 | 3,795 | 3,942 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
21,916 | 20,344 | 19,040 | 42,155 | 37,243 |
| 4. Advances from customers |
|
|
20 | 512 | 243 | 16,289 | 243 |
| 5. Taxes and other payables to the State Budget |
|
|
2,022 | 3,176 | 4,086 | 256 | 5,725 |
| 6. Payables to employees |
|
|
4,597 | 13,629 | 23,647 | 22,667 | 20,798 |
| 7. Short-term accrued expenses |
|
|
217 | 179 | 128 | 187 | 108 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,832 | 3,124 | 861 | 570 | 666 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
812 | 661 | 582 | 873 | 1,352 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,042 | | | | |
| 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 |
|
|
5,042 | | | | |
| 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 |
|
|
17,760 | 18,539 | 19,928 | 20,688 | 21,386 |
| I. ShareHolder's equity |
|
|
17,760 | 18,539 | 19,928 | 20,688 | 21,386 |
| 1. Owner's investment capital |
|
|
15,775 | 15,775 | 15,775 | 15,775 | 15,775 |
| 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 |
|
|
172 | 353 | 766 | 1,039 | 1,492 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,813 | 2,411 | 3,387 | 3,874 | 4,119 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
1,813 | 2,411 | 3,387 | 3,874 | 4,119 |
| 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 |
|
|
57,419 | 63,959 | 72,456 | 103,686 | 87,521 |
There is no report.
|
|