|
|
Q4 2018 | Q4 2021 | Q4 2022 | Q2 2023 | Q4 2023 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
97,906 | 127,286 | 137,826 | 142,268 | 141,654 |
 | I. Cash and cash equivalents |
|
|
4,405 | 32,387 | 29,751 | 15,880 | 13,320 |
 | 1. Cash |
|
|
4,405 | 32,387 | 29,751 | 15,880 | 13,320 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
45,982 | 59,982 | 59,982 | 56,982 | 42,982 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
45,982 | 59,982 | 59,982 | 56,982 | 42,982 |
 | III. Short-term receivables |
|
|
20,375 | 11,642 | 11,224 | 10,752 | 11,564 |
 | 1. Short-term receivables of customers |
|
|
9,414 | 3,221 | 985 | 1,080 | 1,319 |
 | 2. Prepayments to suppliers |
|
|
746 | 1,042 | 1,956 | 2,024 | 1,836 |
 | 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 |
|
|
12,906 | 10,425 | 10,116 | 9,481 | 8,410 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,691 | -3,046 | -1,833 | -1,833 | |
 | IV. Inventories |
|
|
27,145 | 22,412 | 36,811 | 58,655 | 69,750 |
 | 1. Inventories |
|
|
27,145 | 22,412 | 36,811 | 58,655 | 69,750 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 863 | 58 | | 4,037 |
 | 1. Short-term prepaid expenses |
|
|
| | | | 3,823 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 863 | 58 | | 214 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,512 | 30,703 | 34,712 | 33,893 | 29,328 |
 | I. Long-term receivables |
|
|
1,687 | 1,904 | 1,953 | 2,275 | 2,004 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | 271 | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,687 | 1,904 | 1,953 | 2,004 | 2,004 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
6,031 | 4,612 | 4,997 | 4,617 | 4,237 |
 | 1. Tangible fixed assets |
|
|
5,960 | 4,541 | 4,927 | 4,546 | 4,166 |
 | - Cost |
|
|
18,090 | 16,741 | 17,744 | 17,744 | 17,744 |
 | - Accumulated depreciation |
|
|
-12,130 | -12,199 | -12,818 | -13,198 | -13,578 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
71 | 71 | 71 | 71 | 71 |
 | - Cost |
|
|
3,628 | 3,628 | 3,628 | 3,628 | 3,628 |
 | - Accumulated depreciation |
|
|
-3,558 | -3,558 | -3,558 | -3,558 | -3,558 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
22,288 | 22,675 | 22,675 | 22,675 | 22,675 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 22,675 |
 | 2. Costs of construction in progress |
|
|
22,288 | 22,675 | 22,675 | 22,675 | |
 | 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 |
|
|
2,506 | 1,511 | 5,086 | 4,325 | 412 |
 | 1. Long-term prepaid expenses |
|
|
2,506 | 1,511 | 5,086 | 4,325 | 412 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
130,418 | 157,988 | 172,538 | 176,161 | 170,982 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
52,633 | 47,351 | 51,552 | 60,623 | 51,119 |
 | I. Current liabilities |
|
|
52,182 | 46,899 | 51,100 | 60,172 | 50,667 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,644 | 10,472 | 11,986 | 7,060 | 12,821 |
 | 4. Advances from customers |
|
|
8,662 | 5,435 | 3,829 | 4,523 | 3,831 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,516 | 3,441 | 6,377 | 4,225 | 1,854 |
 | 6. Payables to employees |
|
|
489 | 1,012 | 1,903 | 555 | 1,411 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
30,677 | 22,468 | 22,511 | 35,825 | 23,750 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,194 | 4,071 | 4,494 | 7,984 | 7,000 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
452 | 452 | 452 | 452 | 452 |
 | 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 |
|
|
452 | 452 | 452 | 452 | 452 |
 | 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 |
|
|
77,785 | 110,638 | 120,986 | 115,538 | 119,863 |
 | I. ShareHolder's equity |
|
|
77,785 | 110,638 | 120,986 | 115,538 | 119,863 |
 | 1. Owner's investment capital |
|
|
52,597 | 52,597 | 52,597 | 52,597 | 52,597 |
 | 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 |
|
|
10,269 | 32,423 | 36,679 | 43,834 | 43,834 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
14,919 | 25,618 | 31,710 | 19,106 | 23,431 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 7,222 | 7,385 | 7,934 | 7,934 |
 | - Profit after tax undistributed this period |
|
|
14,919 | 18,396 | 24,325 | 11,172 | 15,497 |
 | 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. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
130,418 | 157,988 | 172,538 | 176,161 | 170,982 |
There is no report.
|
|