|
|
Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,678 | 60,174 | 72,402 | 82,823 | 80,290 |
 | I. Cash and cash equivalents |
|
|
4,995 | 7,141 | 29,794 | 5,371 | 6,578 |
 | 1. Cash |
|
|
4,995 | 7,141 | 29,794 | 5,371 | 3,873 |
 | 2. Cash equivalents |
|
|
| | | | 2,705 |
 | II. Short-term financial investments |
|
|
| 950 | 1,664 | 1,814 | 714 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 950 | 1,664 | 1,814 | 714 |
 | III. Short-term receivables |
|
|
28,657 | 48,907 | 37,899 | 68,915 | 69,930 |
 | 1. Short-term receivables of customers |
|
|
22,331 | 42,613 | 34,707 | 65,273 | 72,008 |
 | 2. Prepayments to suppliers |
|
|
1,164 | 1,172 | 859 | 1,360 | 491 |
 | 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 |
|
|
5,730 | 6,600 | 5,297 | 5,269 | 2,174 |
 | 7. Provision for doubtful short-term receivables |
|
|
-568 | -1,477 | -2,964 | -2,986 | -4,742 |
 | IV. Inventories |
|
|
4,822 | 3,126 | 2,942 | 6,677 | 2,800 |
 | 1. Inventories |
|
|
4,822 | 3,126 | 2,942 | 6,677 | 2,800 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
205 | 50 | 102 | 45 | 268 |
 | 1. Short-term prepaid expenses |
|
|
109 | 50 | 15 | 45 | 51 |
 | 2. Deductible VAT |
|
|
| | | | 217 |
 | 3. Taxes and the State Receivables |
|
|
95 | | 87 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,209 | 21,575 | 23,026 | 23,291 | 22,846 |
 | 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 |
|
|
16,483 | 14,699 | 16,566 | 17,303 | 17,170 |
 | 1. Tangible fixed assets |
|
|
16,442 | 14,673 | 16,556 | 17,110 | 16,856 |
 | - Cost |
|
|
30,603 | 30,534 | 34,389 | 36,867 | 38,761 |
 | - Accumulated depreciation |
|
|
-14,161 | -15,861 | -17,833 | -19,758 | -21,905 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
42 | 26 | 10 | 194 | 314 |
 | - Cost |
|
|
88 | 88 | 88 | 294 | 484 |
 | - Accumulated depreciation |
|
|
-46 | -62 | -78 | -101 | -170 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,921 | 4,921 | 4,921 | 4,921 | 4,921 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,921 | 4,921 | 4,921 | 4,921 | 4,921 |
 | 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 |
|
|
1,805 | 1,955 | 1,539 | 1,067 | 755 |
 | 1. Long-term prepaid expenses |
|
|
1,805 | 1,955 | 1,539 | 1,067 | 755 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
61,887 | 81,749 | 95,427 | 106,113 | 103,136 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
44,219 | 63,263 | 75,969 | 86,343 | 82,790 |
 | I. Current liabilities |
|
|
37,247 | 56,490 | 69,196 | 79,636 | 76,082 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,604 | | | 1,189 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
20,866 | 27,262 | 32,396 | 53,097 | 52,850 |
 | 4. Advances from customers |
|
|
732 | 12,552 | 19,090 | 267 | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,847 | 2,335 | 2,742 | 4,970 | 2,507 |
 | 6. Payables to employees |
|
|
4,871 | 10,393 | 12,590 | 17,372 | 17,543 |
 | 7. Short-term accrued expenses |
|
|
1,309 | 211 | 198 | 238 | 180 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9 | 9 | 10 | 10 | 10 |
 | 11. Other short-term payables |
|
|
1,863 | 3,589 | 2,105 | 1,643 | 1,857 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
146 | 138 | 65 | 850 | 1,136 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,973 | 6,773 | 6,773 | 6,708 | 6,708 |
 | 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 |
|
|
6,973 | 6,773 | 6,773 | 6,708 | 6,708 |
 | 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 |
|
|
17,667 | 18,486 | 19,459 | 19,770 | 20,346 |
 | I. ShareHolder's equity |
|
|
17,667 | 18,486 | 19,459 | 19,770 | 20,346 |
 | 1. Owner's investment capital |
|
|
15,007 | 15,007 | 15,007 | 15,007 | 15,007 |
 | 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 |
|
|
425 | 787 | 994 | 1,464 | 1,949 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,236 | 2,692 | 3,458 | 3,299 | 3,390 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
735 | 372 | 384 | 239 | |
 | - Profit after tax undistributed this period |
|
|
1,501 | 2,319 | 3,074 | 3,060 | 3,390 |
 | 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 |
|
|
61,887 | 81,749 | 95,427 | 106,113 | 103,136 |
There is no report.
|
|