|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
36,496 | 23,675 | 33,895 | 128,598 | 546,146 |
| I. Cash and cash equivalents |
|
|
16,535 | 5,724 | 3,207 | 3,104 | 16,999 |
| 1. Cash |
|
|
4,127 | 5,724 | 3,207 | 3,104 | 16,999 |
| 2. Cash equivalents |
|
|
12,408 | | | | |
| II. Short-term financial investments |
|
|
1,465 | 1,067 | 586 | 1,297 | |
| 1. Trading securities |
|
|
2,078 | 2,078 | 2,078 | 2,078 | |
| 2. Provision for diminution in value of trading securities |
|
|
-613 | -1,010 | -1,492 | -780 | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
13,463 | 14,819 | 28,314 | 112,207 | 528,996 |
| 1. Short-term receivables of customers |
|
|
9,287 | 9,988 | 6,617 | 6,601 | 68,862 |
| 2. Prepayments to suppliers |
|
|
4,220 | 4,651 | 21,798 | 32,723 | 90,038 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 52,600 |
| 6. Other short-term receivables |
|
|
562 | 509 | 229 | 73,213 | 317,495 |
| 7. Provision for doubtful short-term receivables |
|
|
-606 | -330 | -330 | -330 | |
| IV. Inventories |
|
|
2,921 | 1,536 | 1,200 | 11,980 | 99 |
| 1. Inventories |
|
|
2,921 | 1,536 | 1,200 | 11,980 | 99 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,113 | 530 | 589 | 10 | 52 |
| 1. Short-term prepaid expenses |
|
|
| 326 | | | |
| 2. Deductible VAT |
|
|
245 | 204 | | | |
| 3. Taxes and the State Receivables |
|
|
1,868 | | 589 | 10 | 52 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
480,682 | 616,676 | 729,568 | 1,190,379 | 1,325,505 |
| 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 |
|
|
5,456 | 4,721 | 4,294 | 403,425 | 395,515 |
| 1. Tangible fixed assets |
|
|
5,354 | 4,635 | 4,159 | 403,326 | 395,453 |
| - Cost |
|
|
11,528 | 9,970 | 9,762 | 410,298 | 417,045 |
| - Accumulated depreciation |
|
|
-6,175 | -5,335 | -5,603 | -6,971 | -21,592 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
103 | 86 | 135 | 98 | 62 |
| - Cost |
|
|
114 | 114 | 188 | 188 | 188 |
| - Accumulated depreciation |
|
|
-11 | -27 | -54 | -90 | -127 |
| III. Real Estate Investments |
|
|
29,906 | 23,965 | 19,768 | 52,299 | 108,778 |
| - Cost |
|
|
101,515 | 101,515 | 102,342 | 140,198 | 205,214 |
| - Accumulated depreciation |
|
|
-71,609 | -77,549 | -82,574 | -87,899 | -96,436 |
| IV. Long-term assets in progress |
|
|
418,171 | 560,564 | 677,979 | 707,228 | 780,577 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
418,171 | 560,564 | 677,979 | 707,228 | 780,577 |
| IV. Long-term financial investments |
|
|
17,920 | 18,000 | 18,000 | 18,000 | 18,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
17,920 | 18,000 | 18,000 | 18,000 | 18,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
9,227 | 9,425 | 9,527 | 9,427 | 22,636 |
| 1. Long-term prepaid expenses |
|
|
9,227 | 9,425 | 9,527 | 9,427 | 22,636 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
517,178 | 640,351 | 763,462 | 1,318,977 | 1,871,652 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
370,417 | 477,449 | 587,451 | 1,120,937 | 1,637,132 |
| I. Current liabilities |
|
|
34,101 | 42,548 | 130,702 | 331,175 | 189,294 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
13,317 | 9,000 | 89,030 | 124,279 | 130,508 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,631 | 9,832 | 4,012 | 86,648 | 12,433 |
| 4. Advances from customers |
|
|
413 | 413 | 413 | 413 | 443 |
| 5. Taxes and other payables to the State Budget |
|
|
141 | 2,578 | 411 | 2,133 | 5,157 |
| 6. Payables to employees |
|
|
461 | 719 | 1,274 | 1,366 | 1,768 |
| 7. Short-term accrued expenses |
|
|
2,986 | 704 | 2,833 | 2,127 | 1,467 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 4,224 | 5,975 | 11,387 | 34,619 |
| 11. Other short-term payables |
|
|
7,261 | 12,517 | 24,470 | 100,855 | 2,235 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,890 | 2,559 | 2,283 | 1,967 | 664 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
336,316 | 434,900 | 456,749 | 789,763 | 1,447,837 |
| 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 |
|
|
253,029 | 349,027 | 323,027 | 498,627 | 309,219 |
| 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 |
|
|
83,287 | 85,873 | 133,722 | 291,136 | 1,138,618 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
146,761 | 162,902 | 176,011 | 198,039 | 234,520 |
| I. ShareHolder's equity |
|
|
146,761 | 162,902 | 176,011 | 198,039 | 234,520 |
| 1. Owner's investment capital |
|
|
75,000 | 75,000 | 75,000 | 75,000 | 75,000 |
| 2. Share capital surplus |
|
|
19,759 | 19,759 | 19,759 | 19,759 | 19,759 |
| 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 |
|
|
36,341 | 39,121 | 41,385 | 43,815 | 43,815 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
15,662 | 29,023 | 39,867 | 59,466 | 95,946 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,655 | 6,506 | 21,523 | 39,785 | 51,966 |
| - Profit after tax undistributed this period |
|
|
14,006 | 22,516 | 18,344 | 19,680 | 43,981 |
| 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 |
|
|
517,178 | 640,351 | 763,462 | 1,318,977 | 1,871,652 |
There is no report.
|
|