|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,894 | 16,218 | 15,424 | 23,421 | 28,015 |
| I. Cash and cash equivalents |
|
|
2,464 | 2,256 | 2,158 | 4,845 | 9,364 |
| 1. Cash |
|
|
2,464 | 2,256 | 2,158 | 4,845 | 9,364 |
| 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 |
|
|
4,885 | 7,972 | 5,623 | 8,650 | 7,427 |
| 1. Short-term receivables of customers |
|
|
3,029 | 3,206 | 3,094 | 3,823 | 4,638 |
| 2. Prepayments to suppliers |
|
|
23 | 2,329 | 61 | 1,693 | 484 |
| 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 |
|
|
2,122 | 2,725 | 2,756 | 3,421 | 2,507 |
| 7. Provision for doubtful short-term receivables |
|
|
-288 | -288 | -288 | -288 | -202 |
| IV. Inventories |
|
|
205 | 158 | | 474 | |
| 1. Inventories |
|
|
205 | 158 | | 474 | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5,340 | 5,832 | 7,642 | 9,452 | 11,224 |
| 1. Short-term prepaid expenses |
|
|
94 | | | 57 | 509 |
| 2. Deductible VAT |
|
|
5,247 | 5,737 | 7,642 | 9,395 | 10,715 |
| 3. Taxes and the State Receivables |
|
|
| 95 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
85,196 | 79,379 | 81,280 | 73,673 | 68,618 |
| 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 |
|
|
73,385 | 65,824 | 68,243 | 60,984 | 55,112 |
| 1. Tangible fixed assets |
|
|
73,019 | 65,458 | 67,877 | 60,618 | 54,746 |
| - Cost |
|
|
120,349 | 120,349 | 129,364 | 129,067 | 128,530 |
| - Accumulated depreciation |
|
|
-47,331 | -54,891 | -61,487 | -68,449 | -73,784 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
366 | 366 | 366 | 366 | 366 |
| - Cost |
|
|
366 | 366 | 366 | 366 | 366 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 461 | | | 229 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 461 | | | 229 |
| IV. Long-term financial investments |
|
|
8,760 | 8,760 | 8,760 | 8,760 | 8,760 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
15,806 | 15,806 | 15,806 | 15,806 | 15,806 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-7,046 | -7,046 | -7,046 | -7,046 | -7,046 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,051 | 4,334 | 4,276 | 3,929 | 4,516 |
| 1. Long-term prepaid expenses |
|
|
3,051 | 4,334 | 4,276 | 3,929 | 4,516 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
98,090 | 95,597 | 96,704 | 97,094 | 96,633 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
25,259 | 21,893 | 24,227 | 21,564 | 14,883 |
| I. Current liabilities |
|
|
13,064 | 13,581 | 18,309 | 20,501 | 14,883 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,883 | 3,883 | 5,257 | 4,855 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,242 | 1,143 | 2,572 | 2,047 | 1,513 |
| 4. Advances from customers |
|
|
855 | 1,983 | 4 | 5,000 | 5,871 |
| 5. Taxes and other payables to the State Budget |
|
|
2,061 | 1,320 | 414 | 2,100 | 2,936 |
| 6. Payables to employees |
|
|
2,917 | 2,424 | 1,008 | 3,277 | 2,909 |
| 7. Short-term accrued expenses |
|
|
534 | 1,006 | 1,717 | 954 | 453 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,162 | 732 | 5,969 | 703 | 410 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
411 | 1,091 | 1,370 | 1,565 | 791 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,195 | 8,312 | 5,918 | 1,063 | |
| 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 |
|
|
12,195 | 8,312 | 5,918 | 1,063 | |
| 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 |
|
|
72,831 | 73,703 | 72,477 | 75,531 | 81,749 |
| I. ShareHolder's equity |
|
|
72,831 | 73,703 | 72,477 | 75,531 | 81,749 |
| 1. Owner's investment capital |
|
|
47,200 | 47,200 | 47,200 | 47,200 | 47,200 |
| 2. Share capital surplus |
|
|
4 | 4 | 4 | 4 | 4 |
| 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 |
|
|
14,003 | 14,816 | 15,617 | 16,334 | 17,136 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
736 | 736 | 736 | 736 | 736 |
| 11. After tax undistributed profit |
|
|
10,889 | 10,948 | 8,921 | 11,257 | 16,673 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,755 | 2,941 | 1,664 | 3,234 | 4,231 |
| - Profit after tax undistributed this period |
|
|
8,133 | 8,006 | 7,256 | 8,024 | 12,442 |
| 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 |
|
|
98,090 | 95,597 | 96,704 | 97,094 | 96,633 |
There is no report.
|
|