|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,736 | 40,674 | 31,193 | 42,966 | 52,468 |
| I. Cash and cash equivalents |
|
|
5,669 | 9,344 | 9,743 | 17,998 | 10,196 |
| 1. Cash |
|
|
5,419 | 1,040 | 6,408 | 8,914 | 1,295 |
| 2. Cash equivalents |
|
|
250 | 8,305 | 3,335 | 9,085 | 8,901 |
| II. Short-term financial investments |
|
|
450 | 479 | 502 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
450 | 479 | 502 | | |
| III. Short-term receivables |
|
|
32,618 | 30,851 | 20,948 | 24,968 | 42,271 |
| 1. Short-term receivables of customers |
|
|
29,229 | 28,308 | 19,371 | 24,047 | 42,023 |
| 2. Prepayments to suppliers |
|
|
3,063 | 2,141 | 1,081 | 640 | 128 |
| 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 |
|
|
326 | 402 | 495 | 281 | 121 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
| | | | |
| 1. Inventories |
|
|
| | | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | | | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 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 |
|
|
30,983 | 28,877 | 27,688 | 25,481 | 23,649 |
| 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 |
|
|
30,983 | 28,877 | 27,688 | 25,481 | 23,649 |
| 1. Tangible fixed assets |
|
|
30,983 | 28,877 | 27,688 | 25,481 | 23,649 |
| - Cost |
|
|
61,179 | 63,191 | 66,192 | 67,924 | 65,204 |
| - Accumulated depreciation |
|
|
-30,195 | -34,313 | -38,505 | -42,444 | -41,555 |
| 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. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
69,720 | 69,551 | 58,881 | 68,447 | 76,117 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
31,320 | 30,686 | 20,202 | 30,862 | 38,475 |
| I. Current liabilities |
|
|
31,320 | 30,686 | 20,202 | 30,862 | 38,475 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
14,065 | 17,674 | 6,988 | 13,003 | 19,222 |
| 4. Advances from customers |
|
|
5,641 | 626 | 242 | | 288 |
| 5. Taxes and other payables to the State Budget |
|
|
3,097 | 2,785 | 1,969 | 3,938 | 3,348 |
| 6. Payables to employees |
|
|
4,835 | 6,422 | 6,177 | 7,209 | 7,658 |
| 7. Short-term accrued expenses |
|
|
18 | 18 | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,293 | 892 | 1,732 | 3,556 | 5,712 |
| 11. Other short-term payables |
|
|
2,175 | 1,903 | 2,266 | 1,747 | 449 |
| 12. Provision for short term payables |
|
|
| | | 1,409 | |
| 13. Bonus and welfare fund |
|
|
197 | 368 | 827 | | 1,797 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
38,399 | 38,865 | 38,679 | 37,585 | 37,642 |
| I. ShareHolder's equity |
|
|
23,178 | 24,896 | 25,963 | 26,111 | 27,394 |
| 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 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 |
|
|
975 | 1,415 | 2,112 | 2,830 | 3,486 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,204 | 3,481 | 3,851 | 3,281 | 3,908 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 261 | -597 | -19 |
| - Profit after tax undistributed this period |
|
|
2,204 | 3,481 | 3,590 | 3,879 | 3,927 |
| 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 |
|
|
15,221 | 13,969 | 12,716 | 11,474 | 10,248 |
| 1. Funding resources |
|
|
| 13,969 | 12,716 | 11,474 | 10,248 |
| 2. Funding resources that form fixed assets |
|
|
15,221 | | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
69,720 | 69,551 | 58,881 | 68,447 | 76,117 |
There is no report.
|
|