|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
59,915 | 72,432 | 66,352 | 70,994 | 66,117 |
| I. Cash and cash equivalents |
|
|
16,870 | 11,765 | 28,797 | 24,168 | 21,720 |
| 1. Cash |
|
|
6,870 | 1,765 | 21,797 | 4,168 | 12,720 |
| 2. Cash equivalents |
|
|
10,000 | 10,000 | 7,000 | 20,000 | 9,000 |
| II. Short-term financial investments |
|
|
34,000 | 34,000 | 10,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
34,000 | 34,000 | 10,000 | | |
| III. Short-term receivables |
|
|
2,656 | 16,690 | 17,573 | 31,714 | 30,754 |
| 1. Short-term receivables of customers |
|
|
2,745 | 15,021 | 13,743 | 14,033 | 9,017 |
| 2. Prepayments to suppliers |
|
|
102 | 1,815 | 4,519 | 286 | 149 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 18,000 | 22,000 |
| 6. Other short-term receivables |
|
|
557 | 602 | 59 | 143 | 336 |
| 7. Provision for doubtful short-term receivables |
|
|
-748 | -748 | -748 | -748 | -748 |
| IV. Inventories |
|
|
4,602 | 7,209 | 6,471 | 10,271 | 8,977 |
| 1. Inventories |
|
|
4,602 | 7,209 | 6,471 | 10,271 | 8,977 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,786 | 2,767 | 3,510 | 4,842 | 4,666 |
| 1. Short-term prepaid expenses |
|
|
22 | 13 | 11 | 15 | 55 |
| 2. Deductible VAT |
|
|
1,764 | 2,754 | 3,498 | 4,826 | 4,581 |
| 3. Taxes and the State Receivables |
|
|
| | | | 30 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,379 | 31,534 | 35,311 | 48,345 | 44,320 |
| I. Long-term receivables |
|
|
10,429 | | | | |
| 1. Long-term customer's receivables |
|
|
10,429 | | | | |
| 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 |
|
|
25,569 | 28,127 | 22,653 | 47,202 | 43,492 |
| 1. Tangible fixed assets |
|
|
25,569 | 28,127 | 22,653 | 47,202 | 43,492 |
| - Cost |
|
|
58,611 | 65,865 | 65,112 | 94,087 | 96,463 |
| - Accumulated depreciation |
|
|
-33,043 | -37,739 | -42,459 | -46,885 | -52,971 |
| 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 |
|
|
| 2,978 | 12,075 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 2,978 | 12,075 | | |
| 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 |
|
|
382 | 429 | 584 | 1,143 | 828 |
| 1. Long-term prepaid expenses |
|
|
382 | 429 | 584 | 1,143 | 828 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
96,294 | 103,966 | 101,663 | 119,339 | 110,437 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,655 | 11,043 | 7,952 | 20,502 | 12,820 |
| I. Current liabilities |
|
|
5,655 | 11,043 | 7,952 | 15,459 | 12,820 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 1,550 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,532 | 8,788 | 4,386 | 8,766 | 6,643 |
| 4. Advances from customers |
|
|
283 | 186 | 186 | 186 | 186 |
| 5. Taxes and other payables to the State Budget |
|
|
775 | 523 | 562 | 639 | 561 |
| 6. Payables to employees |
|
|
1,803 | 1,034 | 2,100 | 3,246 | 4,679 |
| 7. Short-term accrued expenses |
|
|
| | 50 | 76 | 62 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
226 | 231 | 669 | 984 | 689 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
36 | 281 | | 11 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | 5,043 | |
| 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 |
|
|
| | | 5,043 | |
| 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 |
|
|
90,639 | 92,923 | 93,711 | 98,837 | 97,617 |
| I. ShareHolder's equity |
|
|
90,639 | 92,923 | 93,711 | 98,837 | 97,617 |
| 1. Owner's investment capital |
|
|
85,620 | 85,620 | 85,620 | 85,620 | 85,620 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-106 | -106 | -106 | -106 | -106 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
5,125 | 7,410 | 8,197 | 13,323 | 12,103 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
221 | 2,315 | 4,589 | 5,451 | 6,088 |
| - Profit after tax undistributed this period |
|
|
4,905 | 5,095 | 3,608 | 7,872 | 6,015 |
| 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 |
|
|
96,294 | 103,966 | 101,663 | 119,339 | 110,437 |
There is no report.
|
|