|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
33,202 | 29,029 | 28,984 | 27,334 | 25,659 |
| I. Cash and cash equivalents |
|
|
9,244 | 4,068 | 2,443 | 2,166 | 1,718 |
| 1. Cash |
|
|
9,244 | 4,068 | 2,443 | 2,166 | 1,718 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
8,000 | 9,500 | 11,600 | 11,600 | 10,300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
8,000 | 9,500 | 11,600 | 11,600 | 10,300 |
| III. Short-term receivables |
|
|
15,275 | 14,848 | 14,369 | 12,912 | 12,996 |
| 1. Short-term receivables of customers |
|
|
1,883 | 1,857 | 1,820 | 1,561 | 1,516 |
| 2. Prepayments to suppliers |
|
|
47 | 50 | 44 | 35 | 24 |
| 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 |
|
|
13,345 | 12,941 | 12,504 | 11,315 | 11,455 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
| | | | |
| 1. Inventories |
|
|
| | | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
684 | 613 | 572 | 657 | 646 |
| 1. Short-term prepaid expenses |
|
|
| | | | 55 |
| 2. Deductible VAT |
|
|
684 | 613 | 572 | 572 | 590 |
| 3. Taxes and the State Receivables |
|
|
| | | 84 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
50,971 | 48,932 | 47,854 | 46,737 | 42,754 |
| I. Long-term receivables |
|
|
1,540 | 1,510 | 1,510 | 1,510 | 1,510 |
| 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 |
|
|
1,540 | 1,510 | 1,510 | 1,510 | 1,510 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
46,764 | 44,768 | 43,012 | 41,937 | 40,208 |
| 1. Tangible fixed assets |
|
|
20,974 | 19,551 | 18,367 | 17,866 | 16,710 |
| - Cost |
|
|
44,824 | 44,790 | 44,790 | 45,282 | 45,282 |
| - Accumulated depreciation |
|
|
-23,850 | -25,239 | -26,423 | -27,416 | -28,572 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
25,790 | 25,217 | 24,644 | 24,071 | 23,498 |
| - Cost |
|
|
31,101 | 31,101 | 31,101 | 31,065 | 31,065 |
| - Accumulated depreciation |
|
|
-5,310 | -5,883 | -6,456 | -6,994 | -7,567 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
249 | 249 | 249 | 249 | 249 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
249 | 249 | 249 | 249 | 249 |
| 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 |
|
|
2,417 | 2,405 | 3,084 | 3,041 | 787 |
| 1. Long-term prepaid expenses |
|
|
2,417 | 2,405 | 3,084 | 3,041 | 787 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
84,173 | 77,961 | 76,838 | 74,071 | 68,413 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
49,142 | 43,452 | 42,250 | 39,408 | 36,045 |
| I. Current liabilities |
|
|
14,719 | 10,697 | 11,247 | 10,471 | 9,098 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2 | 10 | 2 | 31 | 29 |
| 4. Advances from customers |
|
|
59 | 12 | 75 | 23 | 47 |
| 5. Taxes and other payables to the State Budget |
|
|
706 | 595 | 470 | 454 | 348 |
| 6. Payables to employees |
|
|
960 | 347 | 1 | 367 | 196 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
12,398 | 9,394 | 10,605 | 9,502 | 8,423 |
| 12. Provision for short term payables |
|
|
| | | 94 | |
| 13. Bonus and welfare fund |
|
|
594 | 340 | 94 | | 55 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
34,423 | 32,755 | 31,003 | 28,937 | 26,947 |
| 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 |
|
|
2,790 | 2,939 | 3,003 | 2,753 | 2,579 |
| 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 |
|
|
31,632 | 29,816 | 28,000 | 26,184 | 24,368 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
35,031 | 34,509 | 34,588 | 34,664 | 32,369 |
| I. ShareHolder's equity |
|
|
34,428 | 33,906 | 33,985 | 34,061 | 31,765 |
| 1. Owner's investment capital |
|
|
32,709 | 32,709 | 32,709 | 32,709 | 32,709 |
| 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 |
|
|
| 274 | 274 | 274 | 274 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,720 | 923 | 1,003 | 1,078 | -1,217 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
137 | 137 | 923 | 989 | 1,935 |
| - Profit after tax undistributed this period |
|
|
1,582 | 786 | 79 | 90 | -3,152 |
| 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 |
|
|
603 | 603 | 603 | 603 | 603 |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
603 | 603 | 603 | 603 | 603 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
84,173 | 77,961 | 76,838 | 74,071 | 68,413 |
There is no report.
|
|