|
|
Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
59,590 | 47,812 | 52,486 | 62,661 | 69,243 |
| I. Cash and cash equivalents |
|
|
2,814 | 6,705 | 5,416 | 12,129 | 4,119 |
| 1. Cash |
|
|
2,814 | 6,705 | 5,416 | 12,129 | 4,119 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
31,565 | 24,001 | 31,855 | 40,239 | 49,579 |
| 1. Short-term receivables of customers |
|
|
23,040 | 19,626 | 22,681 | 31,525 | 42,862 |
| 2. Prepayments to suppliers |
|
|
1,757 | 337 | 682 | 260 | 315 |
| 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 |
|
|
6,767 | 4,038 | 8,493 | 8,454 | 6,402 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
24,661 | 15,155 | 12,824 | 9,332 | 14,077 |
| 1. Inventories |
|
|
24,661 | 15,155 | 12,824 | 9,332 | 14,077 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
551 | 1,951 | 2,390 | 962 | 1,468 |
| 1. Short-term prepaid expenses |
|
|
549 | 1,951 | 2,390 | 962 | 1,468 |
| 2. Deductible VAT |
|
|
1 | | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,265 | 24,416 | 23,794 | 21,666 | 19,527 |
| I. Long-term receivables |
|
|
106 | 117 | 129 | 129 | 106 |
| 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 |
|
|
106 | 117 | 129 | 129 | 106 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
23,733 | 21,780 | 19,493 | 17,365 | 16,612 |
| 1. Tangible fixed assets |
|
|
23,569 | 21,670 | 19,437 | 17,363 | 16,612 |
| - Cost |
|
|
40,427 | 40,795 | 40,795 | 40,890 | 41,749 |
| - Accumulated depreciation |
|
|
-16,858 | -19,125 | -21,358 | -23,527 | -25,137 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
164 | 110 | 56 | 2 | |
| - Cost |
|
|
433 | 433 | 433 | 433 | 433 |
| - Accumulated depreciation |
|
|
-269 | -323 | -377 | -431 | -433 |
| 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 |
|
|
1,425 | 2,518 | 4,172 | 4,172 | 2,809 |
| 1. Long-term prepaid expenses |
|
|
1,425 | 2,518 | 4,172 | 4,172 | 2,809 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
84,855 | 72,228 | 76,280 | 84,327 | 88,770 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
63,888 | 50,975 | 55,182 | 62,781 | 66,590 |
| I. Current liabilities |
|
|
62,763 | 50,350 | 55,182 | 62,781 | 66,590 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
26,747 | 22,459 | 21,373 | 7,734 | 9,941 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
11,380 | 8,148 | 10,331 | 13,273 | 29,461 |
| 4. Advances from customers |
|
|
264 | 3,409 | 2,173 | 23,199 | 1,470 |
| 5. Taxes and other payables to the State Budget |
|
|
3,136 | 2,906 | 3,957 | 3,554 | 5,605 |
| 6. Payables to employees |
|
|
3,258 | 565 | 10,827 | 9,334 | 15,718 |
| 7. Short-term accrued expenses |
|
|
140 | 140 | 140 | 140 | 163 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 21 | | |
| 11. Other short-term payables |
|
|
17,256 | 12,265 | 6,142 | 5,546 | 4,231 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
582 | 458 | 218 | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,125 | 625 | | | |
| 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 |
|
|
1,125 | 625 | | | |
| 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 |
|
|
20,967 | 21,253 | 21,098 | 21,546 | 22,181 |
| I. ShareHolder's equity |
|
|
20,967 | 21,253 | 21,098 | 21,546 | 22,181 |
| 1. Owner's investment capital |
|
|
19,000 | 19,000 | 19,000 | 19,000 | 19,000 |
| 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 |
|
|
| 163 | 448 | 494 | 760 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,967 | 2,090 | 1,650 | 2,052 | 2,421 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
1,967 | 2,090 | 1,650 | 2,052 | 2,421 |
| 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 |
|
|
84,855 | 72,228 | 76,280 | 84,327 | 88,770 |
There is no report.
|
|