|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
181,173 | 172,347 | 168,180 | 175,180 | 144,534 |
| I. Cash and cash equivalents |
|
|
16,441 | 13,084 | 13,115 | 14,962 | 19,449 |
| 1. Cash |
|
|
14,441 | 13,084 | 13,115 | 14,962 | 19,449 |
| 2. Cash equivalents |
|
|
2,000 | | | | |
| 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 |
|
|
96,063 | 99,004 | 93,792 | 101,877 | 102,150 |
| 1. Short-term receivables of customers |
|
|
39,542 | 40,713 | 36,885 | 46,530 | 46,425 |
| 2. Prepayments to suppliers |
|
|
34,275 | 34,314 | 34,378 | 34,410 | 36,544 |
| 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 |
|
|
25,248 | 24,374 | 22,926 | 21,334 | 19,577 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,003 | -397 | -397 | -397 | -397 |
| IV. Inventories |
|
|
62,291 | 53,337 | 53,335 | 52,368 | 16,706 |
| 1. Inventories |
|
|
62,291 | 53,337 | 53,335 | 52,368 | 16,706 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6,378 | 6,921 | 7,939 | 5,973 | 6,229 |
| 1. Short-term prepaid expenses |
|
|
1,034 | 1,424 | 2,119 | 1 | 261 |
| 2. Deductible VAT |
|
|
5,344 | 5,497 | 5,795 | 5,948 | 5,944 |
| 3. Taxes and the State Receivables |
|
|
| | 24 | 24 | 24 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,961 | 5,881 | 4,233 | 5,124 | 3,731 |
| I. Long-term receivables |
|
|
607 | | | | |
| 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 |
|
|
607 | | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,110 | 2,441 | 2,353 | 2,543 | 2,300 |
| 1. Tangible fixed assets |
|
|
2,110 | 2,441 | 2,353 | 2,543 | 2,300 |
| - Cost |
|
|
13,077 | 8,595 | 8,595 | 7,816 | 7,046 |
| - Accumulated depreciation |
|
|
-10,967 | -6,154 | -6,242 | -5,273 | -4,746 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 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 |
|
|
2,244 | 3,440 | 1,880 | 2,582 | 1,431 |
| 1. Long-term prepaid expenses |
|
|
2,244 | 3,440 | 1,880 | 2,582 | 1,431 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
186,134 | 178,228 | 172,413 | 180,304 | 148,264 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
178,660 | 170,441 | 160,981 | 165,851 | 135,340 |
| I. Current liabilities |
|
|
167,792 | 160,745 | 154,329 | 148,520 | 120,568 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
11,708 | 8,953 | 6,771 | 5,899 | 3,844 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
58,339 | 76,873 | 78,512 | 73,039 | 56,166 |
| 4. Advances from customers |
|
|
23,839 | 899 | 672 | 1,824 | |
| 5. Taxes and other payables to the State Budget |
|
|
3,858 | 3,789 | 3,845 | 3,401 | 3,046 |
| 6. Payables to employees |
|
|
3,249 | 2,100 | 2,712 | 2,325 | 1,849 |
| 7. Short-term accrued expenses |
|
|
4,983 | 5,190 | 4,572 | 4,636 | 1,290 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,176 | 1,308 | | | |
| 11. Other short-term payables |
|
|
59,967 | 61,960 | 57,573 | 57,723 | 54,701 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-327 | -327 | -327 | -327 | -327 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,868 | 9,697 | 6,651 | 17,331 | 14,772 |
| 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 |
|
|
123 | 123 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 13,950 | 12,250 |
| 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 |
|
|
10,745 | 9,574 | 6,651 | 3,381 | 2,522 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
7,474 | 7,786 | 11,432 | 14,453 | 12,924 |
| I. ShareHolder's equity |
|
|
7,474 | 7,786 | 11,432 | 14,453 | 12,924 |
| 1. Owner's investment capital |
|
|
16,603 | 16,603 | 16,603 | 16,603 | 16,603 |
| 2. Share capital surplus |
|
|
56 | 56 | 56 | 56 | 56 |
| 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 |
|
|
1,531 | 1,531 | 1,531 | 1,531 | 1,531 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-10,716 | -10,404 | -6,758 | -3,737 | -5,266 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-6,133 | -10,716 | -10,404 | -6,758 | -3,737 |
| - Profit after tax undistributed this period |
|
|
-4,583 | 312 | 3,646 | 3,021 | -1,529 |
| 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 |
|
|
186,134 | 178,228 | 172,413 | 180,304 | 148,264 |
There is no report.
|
|