|
|
Q4 2020 | Q1 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
42,380 | 36,237 | 47,286 | 39,670 | 40,795 |
| I. Cash and cash equivalents |
|
|
11,460 | 7,423 | 22,856 | 18,784 | 21,468 |
| 1. Cash |
|
|
11,460 | 7,423 | 10,856 | 18,784 | 21,468 |
| 2. Cash equivalents |
|
|
| | 12,000 | | |
| II. Short-term financial investments |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| III. Short-term receivables |
|
|
23,618 | 20,737 | 15,706 | 13,380 | 9,349 |
| 1. Short-term receivables of customers |
|
|
21,232 | 16,991 | 16,198 | 13,631 | 10,245 |
| 2. Prepayments to suppliers |
|
|
655 | 457 | 381 | 36 | 152 |
| 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 |
|
|
1,731 | 3,288 | 356 | 1,202 | 440 |
| 7. Provision for doubtful short-term receivables |
|
|
| | -1,229 | -1,489 | -1,489 |
| IV. Inventories |
|
|
1,963 | 2,623 | 3,100 | 2,472 | 3,715 |
| 1. Inventories |
|
|
1,963 | 2,623 | 3,100 | 2,472 | 3,715 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
340 | 455 | 625 | 34 | 1,263 |
| 1. Short-term prepaid expenses |
|
|
32 | 126 | 625 | 34 | 1,263 |
| 2. Deductible VAT |
|
|
308 | 298 | | | |
| 3. Taxes and the State Receivables |
|
|
| 30 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
24,206 | 23,876 | 23,327 | 25,048 | 23,851 |
| 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 |
|
|
23,607 | 23,363 | 22,870 | 24,811 | 23,643 |
| 1. Tangible fixed assets |
|
|
23,607 | 23,363 | 22,870 | 24,811 | 23,643 |
| - Cost |
|
|
27,922 | 27,922 | 28,236 | 30,113 | 30,504 |
| - Accumulated depreciation |
|
|
-4,315 | -4,559 | -5,366 | -5,302 | -6,861 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
599 | 513 | 457 | 237 | 208 |
| 1. Long-term prepaid expenses |
|
|
599 | 513 | 257 | 94 | 115 |
| 2. Deferred income tax assets |
|
|
| | 200 | 143 | 92 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
66,586 | 60,113 | 70,613 | 64,718 | 64,646 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
32,996 | 32,107 | 36,626 | 27,328 | 22,096 |
| I. Current liabilities |
|
|
32,996 | 32,107 | 36,626 | 27,328 | 22,096 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,357 | 2,984 | 9,018 | 15,494 | 10,792 |
| 4. Advances from customers |
|
|
20,749 | 21,878 | 19,605 | 207 | 20 |
| 5. Taxes and other payables to the State Budget |
|
|
1,569 | 128 | 2,416 | 6,120 | 5,420 |
| 6. Payables to employees |
|
|
5,053 | 2,164 | 3,879 | 3,786 | 5,362 |
| 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 |
|
|
59 | 2,541 | 246 | 97 | 169 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
208 | 2,412 | 1,462 | 1,624 | 334 |
| 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 |
|
|
33,590 | 28,007 | 33,986 | 37,390 | 42,549 |
| I. ShareHolder's equity |
|
|
33,590 | 28,007 | 33,986 | 37,390 | 42,549 |
| 1. Owner's investment capital |
|
|
25,000 | 25,000 | 25,000 | 25,000 | 25,000 |
| 2. Share capital surplus |
|
|
-110 | -110 | -110 | -110 | -110 |
| 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 |
|
|
3,194 | 3,444 | 3,444 | 3,702 | 6,622 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
5,505 | -328 | 5,652 | 8,798 | 11,038 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
500 | 500 | 500 | 500 | |
| - Profit after tax undistributed this period |
|
|
5,005 | -828 | 5,152 | 8,298 | 11,038 |
| 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 |
|
|
66,586 | 60,113 | 70,613 | 64,718 | 64,646 |
There is no report.
|
|