|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
238,991 | 155,198 | 190,088 | 186,567 | 182,307 |
| I. Cash and cash equivalents |
|
|
6,695 | 6,965 | 12,470 | 4,319 | 5,813 |
| 1. Cash |
|
|
6,695 | 6,965 | 12,470 | 4,319 | 5,813 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 900 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 900 |
| III. Short-term receivables |
|
|
16,050 | 14,834 | 10,407 | 5,340 | 17,489 |
| 1. Short-term receivables of customers |
|
|
14,657 | 13,208 | 8,697 | 3,674 | 14,629 |
| 2. Prepayments to suppliers |
|
|
1,182 | 1,501 | 850 | 1,004 | 1,690 |
| 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 |
|
|
1,401 | 1,354 | 1,591 | 1,388 | 1,896 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,191 | -1,229 | -731 | -726 | -726 |
| IV. Inventories |
|
|
209,515 | 129,505 | 160,012 | 170,168 | 152,657 |
| 1. Inventories |
|
|
210,416 | 130,776 | 161,187 | 170,831 | 153,239 |
| 2. Provision for decline in value of inventories |
|
|
-901 | -1,271 | -1,175 | -663 | -582 |
| V. Other current assets |
|
|
6,732 | 3,894 | 7,199 | 6,739 | 5,448 |
| 1. Short-term prepaid expenses |
|
|
622 | 672 | 488 | 559 | 346 |
| 2. Deductible VAT |
|
|
6,106 | 3,211 | 6,700 | 6,152 | 4,881 |
| 3. Taxes and the State Receivables |
|
|
5 | 11 | 11 | 29 | 221 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,739 | 34,938 | 57,548 | 53,384 | 49,393 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
34,410 | 32,614 | 37,109 | 34,419 | 31,289 |
| 1. Tangible fixed assets |
|
|
23,994 | 22,617 | 27,113 | 24,423 | 21,292 |
| - Cost |
|
|
66,974 | 69,583 | 73,966 | 74,577 | 75,739 |
| - Accumulated depreciation |
|
|
-42,980 | -46,966 | -46,853 | -50,155 | -54,446 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
10,416 | 9,996 | 9,996 | 9,996 | 9,996 |
| - Cost |
|
|
14,196 | 14,196 | 14,196 | 14,196 | 14,196 |
| - Accumulated depreciation |
|
|
-3,780 | -4,200 | -4,200 | -4,200 | -4,200 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
573 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
573 | | | | |
| 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 |
|
|
1,756 | 2,324 | 20,438 | 18,965 | 18,104 |
| 1. Long-term prepaid expenses |
|
|
1,756 | 2,324 | 20,438 | 18,965 | 18,104 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
275,730 | 190,136 | 247,636 | 239,952 | 231,700 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
173,641 | 86,009 | 143,807 | 140,474 | 130,793 |
| I. Current liabilities |
|
|
172,296 | 86,009 | 143,807 | 139,949 | 130,443 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
107,744 | 49,624 | 113,682 | 102,525 | 105,143 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,448 | 14,935 | 17,299 | 18,751 | 16,176 |
| 4. Advances from customers |
|
|
6,092 | 2,666 | 1,259 | 10,823 | 2,072 |
| 5. Taxes and other payables to the State Budget |
|
|
1,537 | 1,856 | 1,420 | 573 | 590 |
| 6. Payables to employees |
|
|
16,670 | 8,847 | 5,793 | 624 | 1,458 |
| 7. Short-term accrued expenses |
|
|
1,436 | 292 | 276 | 201 | 74 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
20,094 | 6,610 | 3,052 | 5,767 | 4,722 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,275 | 1,178 | 1,027 | 685 | 208 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,345 | | | 525 | 350 |
| 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 |
|
|
1,345 | | | 525 | 350 |
| 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 |
|
|
102,090 | 104,127 | 103,829 | 99,478 | 100,907 |
| I. ShareHolder's equity |
|
|
102,090 | 104,127 | 103,722 | 99,478 | 100,907 |
| 1. Owner's investment capital |
|
|
52,500 | 52,500 | 52,500 | 52,500 | 56,700 |
| 2. Share capital surplus |
|
|
4,726 | 4,726 | 4,726 | 4,726 | 4,726 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
14,924 | 14,924 | 14,924 | 14,924 | 14,924 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
27 | | | | |
| 8. Investment and development funds |
|
|
12,037 | 13,143 | 14,250 | 15,103 | 15,364 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
17,875 | 18,833 | 17,321 | 12,225 | 9,193 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,795 | 7,770 | 8,774 | 8,954 | 7,650 |
| - Profit after tax undistributed this period |
|
|
11,080 | 11,063 | 8,548 | 3,271 | 1,543 |
| 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 |
|
|
| | 107 | | |
| 1. Funding resources |
|
|
| | 107 | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
275,730 | 190,136 | 247,636 | 239,952 | 231,700 |
There is no report.
|
|