|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
117,819 | 111,264 | 112,153 | 129,316 | 151,008 |
| I. Cash and cash equivalents |
|
|
9,090 | 5,967 | 7,159 | 11,951 | 13,500 |
| 1. Cash |
|
|
9,090 | 5,967 | 7,159 | 11,951 | 12,000 |
| 2. Cash equivalents |
|
|
| | | | 1,500 |
| II. Short-term financial investments |
|
|
400 | 1,000 | 1,000 | 15,000 | 34,300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
400 | 1,000 | 1,000 | 15,000 | 34,300 |
| III. Short-term receivables |
|
|
86,829 | 84,197 | 80,843 | 67,624 | 65,014 |
| 1. Short-term receivables of customers |
|
|
65,568 | 63,448 | 63,308 | 66,891 | 61,627 |
| 2. Prepayments to suppliers |
|
|
530 | 1,756 | 1,080 | 832 | 1,147 |
| 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 |
|
|
22,858 | 20,822 | 19,557 | 3,930 | 8,678 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,128 | -1,829 | -3,102 | -4,029 | -6,438 |
| IV. Inventories |
|
|
21,353 | 20,038 | 23,002 | 34,094 | 37,478 |
| 1. Inventories |
|
|
22,686 | 21,763 | 25,890 | 37,466 | 41,815 |
| 2. Provision for decline in value of inventories |
|
|
-1,333 | -1,725 | -2,888 | -3,372 | -4,337 |
| V. Other current assets |
|
|
147 | 63 | 149 | 646 | 715 |
| 1. Short-term prepaid expenses |
|
|
97 | 63 | 52 | 43 | 39 |
| 2. Deductible VAT |
|
|
| | | 100 | 475 |
| 3. Taxes and the State Receivables |
|
|
50 | | 97 | 503 | 202 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
63,661 | 36,446 | 37,070 | 45,111 | 34,718 |
| I. Long-term receivables |
|
|
| | | 859 | 859 |
| 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 |
|
|
| | | 859 | 859 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
21,899 | 22,781 | 23,749 | 23,043 | 20,466 |
| 1. Tangible fixed assets |
|
|
21,899 | 22,781 | 23,749 | 23,043 | 20,466 |
| - Cost |
|
|
48,466 | 51,853 | 54,750 | 56,739 | 56,882 |
| - Accumulated depreciation |
|
|
-26,567 | -29,072 | -31,001 | -33,696 | -36,416 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
65 | 65 | 65 | 65 | 65 |
| - Accumulated depreciation |
|
|
-65 | -65 | -65 | -65 | -65 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
29,589 | 1,566 | 589 | 823 | 630 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
29,589 | 1,566 | 589 | 823 | 630 |
| IV. Long-term financial investments |
|
|
7,956 | 7,956 | 7,956 | 15,740 | 7,956 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
7,956 | 7,956 | 7,956 | 15,740 | 7,956 |
| 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 |
|
|
4,217 | 4,143 | 4,776 | 4,647 | 4,807 |
| 1. Long-term prepaid expenses |
|
|
3,555 | 3,473 | 3,574 | 3,106 | 2,463 |
| 2. Deferred income tax assets |
|
|
662 | 670 | 1,201 | 1,542 | 2,344 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
181,481 | 147,710 | 149,223 | 174,427 | 185,725 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
99,299 | 56,299 | 51,918 | 71,585 | 61,728 |
| I. Current liabilities |
|
|
99,059 | 56,088 | 51,743 | 71,236 | 61,360 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
34,005 | 22,000 | 20,000 | 11,879 | 4,846 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,431 | 8,904 | 10,052 | 37,621 | 17,583 |
| 4. Advances from customers |
|
|
34,786 | 2,054 | 3,624 | 4,729 | 10,838 |
| 5. Taxes and other payables to the State Budget |
|
|
2,128 | 2,490 | 1,431 | 1,269 | 4,327 |
| 6. Payables to employees |
|
|
1,645 | 1,650 | 586 | 386 | 881 |
| 7. Short-term accrued expenses |
|
|
10,253 | 7,766 | 4,422 | 2,539 | 5,750 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,689 | 7,649 | 7,660 | 7,810 | 7,999 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,121 | 3,575 | 3,966 | 5,005 | 9,135 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
240 | 211 | 175 | 349 | 368 |
| 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 |
|
|
90 | 90 | 90 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
150 | 121 | 85 | 349 | 368 |
| 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 |
|
|
82,182 | 91,411 | 97,305 | 102,842 | 123,997 |
| I. ShareHolder's equity |
|
|
82,094 | 91,339 | 97,232 | 102,769 | 123,925 |
| 1. Owner's investment capital |
|
|
32,864 | 32,864 | 32,864 | 32,864 | 32,864 |
| 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 |
|
|
16,004 | 18,848 | 21,391 | 18,848 | 18,848 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
3,418 | 3,418 | 3,418 | 3,418 | 3,418 |
| 11. After tax undistributed profit |
|
|
29,808 | 36,208 | 39,559 | 47,639 | 68,794 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
19,139 | 23,235 | 27,992 | 30,600 | 36,136 |
| - Profit after tax undistributed this period |
|
|
10,669 | 12,973 | 11,567 | 17,039 | 32,658 |
| 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 |
|
|
89 | 73 | 73 | 73 | 73 |
| 1. Funding resources |
|
|
89 | 73 | 73 | 73 | 73 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
181,481 | 147,710 | 149,223 | 174,427 | 185,725 |
There is no report.
|
|