|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
161,565 | 156,838 | 164,939 | 182,549 | 154,706 |
| I. Cash and cash equivalents |
|
|
4,852 | 412 | 2,074 | 1,951 | 319 |
| 1. Cash |
|
|
4,852 | 412 | 2,074 | 1,951 | 319 |
| 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 |
|
|
66,798 | 51,680 | 43,261 | 45,511 | 31,905 |
| 1. Short-term receivables of customers |
|
|
72,220 | 60,293 | 51,602 | 53,845 | 53,297 |
| 2. Prepayments to suppliers |
|
|
3,118 | 302 | 514 | 204 | 346 |
| 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 |
|
|
509 | 134 | 194 | 511 | 700 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,049 | -9,049 | -9,049 | -9,049 | -22,438 |
| IV. Inventories |
|
|
89,904 | 104,736 | 119,597 | 134,992 | 122,483 |
| 1. Inventories |
|
|
89,904 | 104,736 | 119,597 | 134,992 | 122,483 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
11 | 10 | 7 | 95 | |
| 1. Short-term prepaid expenses |
|
|
1 | 2 | 3 | 3 | |
| 2. Deductible VAT |
|
|
10 | 8 | 4 | 91 | |
| 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 |
|
|
21,617 | 19,719 | 17,649 | 16,104 | 14,240 |
| 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 |
|
|
13,634 | 11,867 | 10,107 | 8,841 | 7,383 |
| 1. Tangible fixed assets |
|
|
13,386 | 11,649 | 9,919 | 8,683 | 7,255 |
| - Cost |
|
|
44,570 | 43,871 | 42,619 | 42,915 | 42,650 |
| - Accumulated depreciation |
|
|
-31,183 | -32,222 | -32,700 | -34,231 | -35,395 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
248 | 218 | 188 | 158 | 128 |
| - Cost |
|
|
2,998 | 2,998 | 2,998 | 2,998 | 2,998 |
| - Accumulated depreciation |
|
|
-2,750 | -2,780 | -2,810 | -2,840 | -2,870 |
| 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 |
|
|
2,702 | 2,702 | 2,702 | 2,702 | 2,702 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,300 | 2,300 | 2,300 | 2,300 | 2,300 |
| 3. Other investments in equity instruments |
|
|
402 | 402 | 402 | 402 | 402 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
5,281 | 5,150 | 4,840 | 4,561 | 4,155 |
| 1. Long-term prepaid expenses |
|
|
5,281 | 5,150 | 4,840 | 4,561 | 4,155 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
183,182 | 176,557 | 182,588 | 198,653 | 168,947 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
95,332 | 92,282 | 96,015 | 110,301 | 95,144 |
| I. Current liabilities |
|
|
93,446 | 91,327 | 95,780 | 110,116 | 94,974 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
29,038 | 38,749 | 39,567 | 45,543 | 46,739 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
46,091 | 34,187 | 33,193 | 29,566 | 20,041 |
| 4. Advances from customers |
|
|
4,223 | 8,227 | 8,496 | 20,139 | 10,843 |
| 5. Taxes and other payables to the State Budget |
|
|
1,333 | 1,991 | 1,512 | 1,277 | 1,036 |
| 6. Payables to employees |
|
|
1,854 | 2,184 | 3,803 | 4,494 | 4,501 |
| 7. Short-term accrued expenses |
|
|
35 | 45 | 93 | 100 | 60 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,662 | 5,597 | 8,861 | 8,792 | 11,293 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
211 | 346 | 256 | 205 | 460 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,887 | 955 | 235 | 185 | 170 |
| 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 |
|
|
1,090 | 955 | 235 | 185 | 170 |
| 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 |
|
|
797 | | | | |
| B. OWNER'S EQUITY |
|
|
87,850 | 84,275 | 86,573 | 88,352 | 73,803 |
| I. ShareHolder's equity |
|
|
83,517 | 84,275 | 86,573 | 88,352 | 73,803 |
| 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
| 2. Share capital surplus |
|
|
3,272 | 3,272 | 3,272 | 3,272 | 3,272 |
| 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 |
|
|
17,500 | 17,500 | 17,500 | 17,500 | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,745 | 3,503 | 5,801 | 7,580 | 10,531 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
973 | 145 | 503 | 5,801 | 21,780 |
| - Profit after tax undistributed this period |
|
|
1,773 | 3,358 | 5,298 | 1,779 | -11,249 |
| 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 |
|
|
4,333 | | | | |
| 1. Funding resources |
|
|
4,333 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
183,182 | 176,557 | 182,588 | 198,653 | 168,947 |
There is no report.
|
|