|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
161,694 | 140,231 | 176,621 | 165,443 | 132,270 |
| I. Cash and cash equivalents |
|
|
38,495 | 42,792 | 40,194 | 55,661 | 59,465 |
| 1. Cash |
|
|
28,495 | 36,792 | 40,194 | 55,661 | 59,465 |
| 2. Cash equivalents |
|
|
10,000 | 6,000 | | | |
| 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 |
|
|
38,350 | 47,969 | 50,677 | 70,759 | 32,589 |
| 1. Short-term receivables of customers |
|
|
37,622 | 46,443 | 51,197 | 67,999 | 33,257 |
| 2. Prepayments to suppliers |
|
|
1,615 | 3,329 | 166 | 2,918 | 1,102 |
| 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 |
|
|
1,039 | 577 | 1,205 | 1,345 | 386 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,926 | -2,379 | -1,891 | -1,503 | -2,156 |
| IV. Inventories |
|
|
84,516 | 49,418 | 85,667 | 38,731 | 39,984 |
| 1. Inventories |
|
|
85,119 | 49,418 | 87,156 | 39,833 | 39,984 |
| 2. Provision for decline in value of inventories |
|
|
-604 | | -1,490 | -1,102 | |
| V. Other current assets |
|
|
334 | 52 | 84 | 291 | 232 |
| 1. Short-term prepaid expenses |
|
|
334 | 52 | 84 | 291 | 232 |
| 2. Deductible VAT |
|
|
| | | | |
| 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 |
|
|
51,099 | 47,151 | 45,344 | 38,413 | 33,351 |
| 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 |
|
|
50,648 | 45,471 | 43,782 | 37,401 | 32,486 |
| 1. Tangible fixed assets |
|
|
50,447 | 45,303 | 43,649 | 37,302 | 32,421 |
| - Cost |
|
|
129,679 | 127,870 | 132,292 | 132,464 | 133,848 |
| - Accumulated depreciation |
|
|
-79,232 | -82,566 | -88,643 | -95,162 | -101,427 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
202 | 167 | 133 | 99 | 65 |
| - Cost |
|
|
515 | 515 | 515 | 515 | 515 |
| - Accumulated depreciation |
|
|
-314 | -348 | -382 | -416 | -451 |
| 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 |
|
|
451 | 1,680 | 1,562 | 1,012 | 866 |
| 1. Long-term prepaid expenses |
|
|
451 | 1,680 | 1,562 | 1,012 | 866 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
212,793 | 187,382 | 221,965 | 203,856 | 165,622 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
143,039 | 115,255 | 148,311 | 132,264 | 96,648 |
| I. Current liabilities |
|
|
143,039 | 115,255 | 147,667 | 128,317 | 91,954 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 6,288 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
63,876 | 67,353 | 85,681 | 71,715 | 41,310 |
| 4. Advances from customers |
|
|
18,398 | 779 | 2,740 | 347 | 234 |
| 5. Taxes and other payables to the State Budget |
|
|
6,906 | 8,721 | 4,222 | 9,444 | 10,928 |
| 6. Payables to employees |
|
|
12,805 | 10,180 | 8,536 | 10,508 | 9,405 |
| 7. Short-term accrued expenses |
|
|
80 | 70 | 65 | 130 | 155 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
37,296 | 20,385 | 33,653 | 25,094 | 7,003 |
| 12. Provision for short term payables |
|
|
1,334 | 4,872 | 8,441 | 4,016 | 7,047 |
| 13. Bonus and welfare fund |
|
|
2,344 | 2,895 | 4,330 | 7,062 | 9,584 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 644 | 3,947 | 4,694 |
| 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 |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 644 | 3,947 | 4,694 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
69,754 | 72,126 | 73,654 | 71,592 | 68,974 |
| I. ShareHolder's equity |
|
|
69,755 | 72,126 | 73,654 | 71,592 | 68,974 |
| 1. Owner's investment capital |
|
|
35,500 | 35,500 | 35,500 | 35,500 | 35,500 |
| 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 |
|
|
18,870 | 21,306 | 24,385 | 24,385 | 26,885 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
8,210 | 8,152 | 2,874 | 2,874 | |
| 11. After tax undistributed profit |
|
|
7,176 | 7,169 | 10,895 | 8,833 | 6,589 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,257 | 6,890 | 7,106 | 501 | |
| - Profit after tax undistributed this period |
|
|
918 | 279 | 3,789 | 8,332 | 6,589 |
| 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 | | | | |
| 1. Funding resources |
|
|
-1 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
212,793 | 187,382 | 221,965 | 203,856 | 165,622 |
There is no report.
|
|