|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
78,119 | 78,502 | 72,219 | 82,385 | 61,768 |
| I. Cash and cash equivalents |
|
|
4,080 | 9,814 | 3,731 | 3,332 | 4,949 |
| 1. Cash |
|
|
4,080 | 9,814 | 3,731 | 3,332 | 4,949 |
| 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 |
|
|
9,855 | 16,831 | 19,826 | 20,990 | 27,826 |
| 1. Short-term receivables of customers |
|
|
8,454 | 14,018 | 17,174 | 18,221 | 24,367 |
| 2. Prepayments to suppliers |
|
|
2,078 | 2,923 | 3,068 | 4,021 | 4,466 |
| 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 |
|
|
1,474 | 2,041 | 1,735 | 899 | 1,144 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,151 | -2,151 | -2,151 | -2,151 | -2,151 |
| IV. Inventories |
|
|
60,231 | 49,080 | 46,703 | 55,711 | 28,061 |
| 1. Inventories |
|
|
65,480 | 51,524 | 49,265 | 56,802 | 28,600 |
| 2. Provision for decline in value of inventories |
|
|
-5,248 | -2,444 | -2,562 | -1,091 | -538 |
| V. Other current assets |
|
|
3,953 | 2,777 | 1,958 | 2,352 | 931 |
| 1. Short-term prepaid expenses |
|
|
168 | 495 | 101 | 4 | 252 |
| 2. Deductible VAT |
|
|
3,782 | 2,273 | 1,858 | 2,313 | 646 |
| 3. Taxes and the State Receivables |
|
|
4 | 9 | | 35 | 34 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
44,338 | 41,634 | 54,420 | 51,754 | 48,410 |
| 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 |
|
|
40,956 | 38,982 | 38,289 | 49,541 | 46,347 |
| 1. Tangible fixed assets |
|
|
27,228 | 25,612 | 25,277 | 36,887 | 33,917 |
| - Cost |
|
|
38,473 | 38,961 | 40,821 | 55,449 | 55,506 |
| - Accumulated depreciation |
|
|
-11,245 | -13,349 | -15,544 | -18,562 | -21,589 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
13,728 | 13,370 | 13,012 | 12,654 | 12,430 |
| - Cost |
|
|
14,119 | 14,119 | 14,119 | 14,119 | 14,252 |
| - Accumulated depreciation |
|
|
-392 | -750 | -1,108 | -1,466 | -1,822 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 150 | 13,862 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 150 | 13,862 | | |
| 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 |
|
|
3,382 | 2,501 | 2,268 | 2,214 | 2,062 |
| 1. Long-term prepaid expenses |
|
|
3,382 | 2,501 | 2,268 | 2,214 | 2,062 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
122,457 | 120,136 | 126,638 | 134,140 | 110,177 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
71,213 | 69,167 | 77,082 | 80,503 | 52,453 |
| I. Current liabilities |
|
|
62,872 | 61,229 | 62,784 | 67,372 | 44,674 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
52,998 | 54,369 | 55,149 | 57,544 | 36,656 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,192 | 2,336 | 3,388 | 2,455 | 2,492 |
| 4. Advances from customers |
|
|
2,760 | 3,752 | 3,457 | 5,046 | 1,084 |
| 5. Taxes and other payables to the State Budget |
|
|
219 | 158 | 104 | 306 | 786 |
| 6. Payables to employees |
|
|
2,031 | | | 1,312 | 750 |
| 7. Short-term accrued expenses |
|
|
268 | 55 | 70 | 98 | 1,234 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,151 | 129 | 183 | 179 | 336 |
| 11. Other short-term payables |
|
|
189 | 278 | 345 | 377 | 1,064 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
65 | 152 | 88 | 54 | 272 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,341 | 7,938 | 14,298 | 13,132 | 7,779 |
| 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 |
|
|
8,341 | 7,938 | 14,298 | 13,132 | 7,779 |
| 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 |
|
|
51,244 | 50,969 | 49,557 | 53,636 | 57,724 |
| I. ShareHolder's equity |
|
|
51,244 | 50,969 | 49,557 | 53,636 | 57,724 |
| 1. Owner's investment capital |
|
|
42,000 | 42,000 | 42,000 | 42,000 | 42,000 |
| 2. Share capital surplus |
|
|
2,254 | 2,254 | 2,254 | 2,254 | 2,254 |
| 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 |
|
|
4,135 | 4,135 | 4,135 | 4,135 | 4,135 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,854 | 2,579 | 1,167 | 5,246 | 9,334 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
125 | 1,294 | 757 | 1,167 | 4,255 |
| - Profit after tax undistributed this period |
|
|
2,729 | 1,285 | 409 | 4,080 | 5,079 |
| 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 |
|
|
122,457 | 120,136 | 126,638 | 134,140 | 110,177 |
There is no report.
|
|