|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
73,531 | 86,554 | 99,217 | 77,498 | 95,360 |
| I. Cash and cash equivalents |
|
|
26,785 | 24,609 | 23,638 | 13,755 | 10,886 |
| 1. Cash |
|
|
23,285 | 14,609 | 14,638 | 9,423 | 10,886 |
| 2. Cash equivalents |
|
|
3,500 | 10,000 | 9,000 | 4,332 | |
| II. Short-term financial investments |
|
|
10,895 | 12,860 | 12,359 | 12,181 | 14,817 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
10,895 | 12,860 | 12,359 | 12,181 | 14,817 |
| III. Short-term receivables |
|
|
29,547 | 45,910 | 57,958 | 44,574 | 63,668 |
| 1. Short-term receivables of customers |
|
|
22,265 | 33,869 | 50,084 | 31,615 | 50,020 |
| 2. Prepayments to suppliers |
|
|
1,179 | 1,774 | 962 | 3,783 | 6,750 |
| 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 |
|
|
6,104 | 10,267 | 6,912 | 9,176 | 6,898 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
2,703 | 1,606 | 2,311 | 3,214 | 2,080 |
| 1. Inventories |
|
|
2,703 | 1,606 | 2,311 | 3,214 | 2,080 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,600 | 1,569 | 2,951 | 3,774 | 3,909 |
| 1. Short-term prepaid expenses |
|
|
3,600 | 1,566 | 2,595 | 3,482 | 3,309 |
| 2. Deductible VAT |
|
|
| | | 292 | |
| 3. Taxes and the State Receivables |
|
|
| 3 | 356 | | 600 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
75,728 | 71,538 | 57,874 | 73,385 | 62,138 |
| I. Long-term receivables |
|
|
1,711 | 1,994 | 1,417 | 1,106 | 2,600 |
| 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 |
|
|
1,711 | 1,994 | 1,417 | 1,106 | 2,600 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
59,916 | 58,684 | 48,306 | 49,260 | 51,009 |
| 1. Tangible fixed assets |
|
|
59,904 | 58,681 | 47,596 | 48,381 | 50,256 |
| - Cost |
|
|
171,588 | 175,385 | 173,810 | 177,211 | 136,577 |
| - Accumulated depreciation |
|
|
-111,684 | -116,704 | -126,214 | -128,831 | -86,321 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
11 | 3 | 710 | 880 | 753 |
| - Cost |
|
|
123 | 123 | 842 | 1,136 | 1,136 |
| - Accumulated depreciation |
|
|
-112 | -120 | -132 | -257 | -384 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,624 | 1,595 | 2,136 | 17,863 | 3,281 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,624 | 1,595 | 2,136 | 17,863 | 3,281 |
| IV. Long-term financial investments |
|
|
46 | 46 | 46 | | |
| 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 |
|
|
46 | 46 | 46 | | |
| V. Total other long-term assets |
|
|
12,431 | 9,218 | 5,968 | 5,156 | 5,249 |
| 1. Long-term prepaid expenses |
|
|
12,431 | 9,218 | 5,968 | 5,156 | 5,249 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
149,258 | 158,092 | 157,091 | 150,883 | 157,498 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
76,164 | 82,836 | 80,557 | 75,735 | 81,056 |
| I. Current liabilities |
|
|
76,164 | 82,836 | 69,314 | 65,415 | 69,433 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 304 | 1,314 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,737 | 6,623 | 11,685 | 21,183 | 9,132 |
| 4. Advances from customers |
|
|
412 | 653 | 463 | 291 | 291 |
| 5. Taxes and other payables to the State Budget |
|
|
4,416 | 4,993 | 5,251 | 1,717 | 4,475 |
| 6. Payables to employees |
|
|
16,068 | 16,602 | 14,845 | 8,179 | 7,367 |
| 7. Short-term accrued expenses |
|
|
5,562 | 13,301 | 9,188 | 3,169 | 11,120 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
45,329 | 43,402 | 29,132 | 31,761 | 37,918 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-3,359 | -2,738 | -1,251 | -1,189 | -2,185 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 11,243 | 10,321 | 11,623 |
| 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 |
|
|
| | 11,243 | 7,483 | 3,742 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 2,837 | 7,881 |
| 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 |
|
|
73,094 | 75,256 | 76,535 | 75,148 | 76,442 |
| I. ShareHolder's equity |
|
|
73,084 | 75,219 | 76,431 | 75,020 | 76,220 |
| 1. Owner's investment capital |
|
|
57,736 | 57,736 | 57,736 | 57,736 | 57,736 |
| 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 |
|
|
5,380 | 7,102 | 9,421 | 12,552 | 13,700 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,969 | 10,381 | 9,274 | 4,732 | 4,784 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,760 | -1,760 | -1,460 | -1,160 | -935 |
| - Profit after tax undistributed this period |
|
|
12,729 | 12,141 | 10,734 | 5,892 | 5,719 |
| 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 |
|
|
10 | 37 | 103 | 128 | 222 |
| 1. Funding resources |
|
|
10 | 37 | 103 | 128 | 222 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
149,258 | 158,092 | 157,091 | 150,883 | 157,498 |
There is no report.
|
|