|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
91,051 | 93,155 | 94,074 | 105,156 | 101,488 |
| I. Cash and cash equivalents |
|
|
20,201 | 16,479 | 17,044 | 14,834 | 8,946 |
| 1. Cash |
|
|
20,201 | 14,479 | 10,044 | 9,834 | 8,946 |
| 2. Cash equivalents |
|
|
| 2,000 | 7,000 | 5,000 | |
| II. Short-term financial investments |
|
|
14,500 | 15,320 | 20,820 | 28,820 | 36,320 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
14,500 | 15,320 | 20,820 | 28,820 | 36,320 |
| III. Short-term receivables |
|
|
23,917 | 29,615 | 31,060 | 33,428 | 29,012 |
| 1. Short-term receivables of customers |
|
|
23,825 | 29,028 | 31,027 | 33,359 | 28,867 |
| 2. Prepayments to suppliers |
|
|
4 | 195 | 20 | 482 | 371 |
| 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 |
|
|
89 | 392 | 505 | 82 | 154 |
| 7. Provision for doubtful short-term receivables |
|
|
| | -492 | -496 | -381 |
| IV. Inventories |
|
|
32,323 | 31,618 | 25,065 | 27,934 | 26,962 |
| 1. Inventories |
|
|
32,323 | 31,618 | 25,726 | 28,025 | 27,253 |
| 2. Provision for decline in value of inventories |
|
|
| | -660 | -91 | -290 |
| V. Other current assets |
|
|
110 | 123 | 85 | 140 | 248 |
| 1. Short-term prepaid expenses |
|
|
110 | 123 | 85 | 135 | 238 |
| 2. Deductible VAT |
|
|
| | | 5 | |
| 3. Taxes and the State Receivables |
|
|
| | | | 9 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,112 | 4,593 | 4,730 | 3,992 | 4,524 |
| 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 |
|
|
4,612 | 4,093 | 4,098 | 3,473 | 4,006 |
| 1. Tangible fixed assets |
|
|
4,183 | 3,673 | 3,078 | 2,563 | 3,289 |
| - Cost |
|
|
17,357 | 17,496 | 17,496 | 17,496 | 18,649 |
| - Accumulated depreciation |
|
|
-13,174 | -13,822 | -14,418 | -14,933 | -15,360 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
429 | 420 | 1,020 | 910 | 717 |
| - Cost |
|
|
800 | 800 | 1,450 | 1,515 | 1,515 |
| - Accumulated depreciation |
|
|
-371 | -380 | -429 | -604 | -798 |
| 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 |
|
|
500 | 500 | 500 | 500 | 500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | 500 | 500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | 132 | 18 | 18 |
| 1. Long-term prepaid expenses |
|
|
| | 132 | 18 | |
| 2. Deferred income tax assets |
|
|
| | | | 18 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
96,163 | 97,748 | 98,805 | 109,148 | 106,012 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
37,959 | 37,201 | 32,374 | 40,999 | 36,745 |
| I. Current liabilities |
|
|
37,959 | 37,201 | 32,374 | 40,999 | 36,745 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
35,248 | 33,312 | 23,514 | 33,482 | 32,168 |
| 4. Advances from customers |
|
|
8 | 11 | 392 | 10 | 6 |
| 5. Taxes and other payables to the State Budget |
|
|
938 | 887 | 1,893 | 934 | 828 |
| 6. Payables to employees |
|
|
926 | 961 | 4,154 | 4,589 | 2,640 |
| 7. Short-term accrued expenses |
|
|
490 | 1,702 | 1,030 | 896 | 564 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 721 | 348 | 152 |
| 11. Other short-term payables |
|
|
195 | 246 | 473 | 441 | 292 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
155 | 82 | 196 | 298 | 95 |
| 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 |
|
|
58,204 | 60,548 | 66,431 | 68,149 | 69,267 |
| I. ShareHolder's equity |
|
|
58,204 | 60,548 | 66,431 | 68,149 | 69,267 |
| 1. Owner's investment capital |
|
|
19,416 | 19,416 | 19,416 | 19,416 | 19,416 |
| 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 |
|
|
27,247 | 29,844 | 32,124 | 35,514 | 37,332 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,294 | 1,294 | 1,294 | 1,294 | 1,294 |
| 11. After tax undistributed profit |
|
|
10,247 | 9,994 | 13,597 | 11,925 | 11,225 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,607 | 5,607 | 5,607 | 5,607 | 5,607 |
| - Profit after tax undistributed this period |
|
|
4,640 | 4,387 | 7,990 | 6,318 | 5,619 |
| 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 |
|
|
96,163 | 97,748 | 98,805 | 109,148 | 106,012 |
There is no report.
|
|