|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
83,008 | 69,487 | 70,811 | 112,983 | 128,660 |
| I. Cash and cash equivalents |
|
|
2,666 | 6,225 | 8,371 | 7,755 | 6,804 |
| 1. Cash |
|
|
2,666 | 6,225 | 8,371 | 7,755 | 6,804 |
| 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 |
|
|
25,736 | 14,038 | 15,751 | 13,424 | 26,649 |
| 1. Short-term receivables of customers |
|
|
24,712 | 13,389 | 15,441 | 12,474 | 25,641 |
| 2. Prepayments to suppliers |
|
|
677 | 233 | 569 | 708 | 618 |
| 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 |
|
|
346 | 416 | 382 | 650 | 390 |
| 7. Provision for doubtful short-term receivables |
|
|
| | -641 | -408 | |
| IV. Inventories |
|
|
51,590 | 46,681 | 46,607 | 90,138 | 93,402 |
| 1. Inventories |
|
|
51,590 | 46,681 | 47,303 | 90,138 | 93,402 |
| 2. Provision for decline in value of inventories |
|
|
| | -696 | | |
| V. Other current assets |
|
|
3,017 | 2,544 | 82 | 1,666 | 1,805 |
| 1. Short-term prepaid expenses |
|
|
190 | 113 | 82 | | 103 |
| 2. Deductible VAT |
|
|
2,827 | 2,431 | | 1,666 | 1,702 |
| 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 |
|
|
32,686 | 26,636 | 20,339 | 18,063 | 15,455 |
| I. Long-term receivables |
|
|
40 | 40 | 10 | 10 | 10 |
| 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 |
|
|
40 | 40 | 10 | 10 | 10 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
31,105 | 24,699 | 18,607 | 17,221 | 15,194 |
| 1. Tangible fixed assets |
|
|
31,105 | 24,699 | 18,607 | 17,221 | 15,194 |
| - Cost |
|
|
90,345 | 90,526 | 90,499 | 92,700 | 94,092 |
| - Accumulated depreciation |
|
|
-59,240 | -65,827 | -71,892 | -75,480 | -78,897 |
| 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 |
|
|
1,541 | 1,897 | 1,722 | 832 | 251 |
| 1. Long-term prepaid expenses |
|
|
1,541 | 1,897 | 1,722 | 832 | 251 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
115,694 | 96,123 | 91,150 | 131,046 | 144,115 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
59,016 | 55,422 | 63,466 | 90,576 | 93,228 |
| I. Current liabilities |
|
|
58,916 | 55,322 | 63,466 | 90,576 | 93,228 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
21,257 | 15,383 | 19,908 | 17,903 | 2,858 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
21,943 | 16,763 | 30,600 | 63,997 | 70,918 |
| 4. Advances from customers |
|
|
159 | 13,356 | 5,518 | 2,531 | 573 |
| 5. Taxes and other payables to the State Budget |
|
|
27 | 7 | 318 | 47 | 235 |
| 6. Payables to employees |
|
|
13,066 | 6,449 | 4,289 | 4,211 | 11,358 |
| 7. Short-term accrued expenses |
|
|
| 63 | 60 | 68 | 81 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,067 | 1,662 | 2,620 | 1,650 | 1,159 |
| 12. Provision for short term payables |
|
|
| | | | 5,500 |
| 13. Bonus and welfare fund |
|
|
1,395 | 1,640 | 154 | 168 | 547 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
100 | 100 | | | |
| 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 |
|
|
100 | 100 | | | |
| 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 |
|
|
56,679 | 40,701 | 27,683 | 40,470 | 50,888 |
| I. ShareHolder's equity |
|
|
56,679 | 40,701 | 27,683 | 40,470 | 50,888 |
| 1. Owner's investment capital |
|
|
48,634 | 48,634 | 48,634 | 48,634 | 48,634 |
| 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 |
|
|
1,135 | 1,135 | 1,135 | 1,135 | 1,135 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,909 | -9,068 | -22,086 | -9,300 | 1,119 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
425 | 210 | -9,068 | -22,086 | |
| - Profit after tax undistributed this period |
|
|
6,484 | -9,278 | -13,018 | 12,786 | 1,119 |
| 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 |
|
|
115,694 | 96,123 | 91,150 | 131,046 | 144,115 |
There is no report.
|
|