|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,046 | 75,673 | 65,439 | 76,426 | 90,235 |
| I. Cash and cash equivalents |
|
|
20,391 | 17,884 | 20,582 | 41,357 | 20,378 |
| 1. Cash |
|
|
10,385 | 8,884 | 3,682 | 2,831 | 1,478 |
| 2. Cash equivalents |
|
|
10,006 | 9,000 | 16,900 | 38,525 | 18,900 |
| II. Short-term financial investments |
|
|
| 30,858 | 16,062 | | 27,100 |
| 1. Trading securities |
|
|
| 31,560 | 16,062 | | |
| 2. Provision for diminution in value of trading securities |
|
|
| -702 | | | |
| 3. Investments holding until maturity |
|
|
| | | | 27,100 |
| III. Short-term receivables |
|
|
22,232 | 24,038 | 25,807 | 33,544 | 35,101 |
| 1. Short-term receivables of customers |
|
|
5,623 | 2,919 | 3,987 | 4,673 | 2,904 |
| 2. Prepayments to suppliers |
|
|
1,539 | 113 | 59 | 238 | 948 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
12,390 | 9,900 | 18,000 | 28,900 | 28,900 |
| 6. Other short-term receivables |
|
|
2,906 | 11,421 | 4,335 | 307 | 2,924 |
| 7. Provision for doubtful short-term receivables |
|
|
-226 | -316 | -574 | -574 | -574 |
| IV. Inventories |
|
|
3,650 | 1,738 | 2,131 | 1,196 | 1,958 |
| 1. Inventories |
|
|
3,650 | 1,738 | 2,131 | 1,196 | 1,958 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
10,773 | 1,156 | 857 | 329 | 5,698 |
| 1. Short-term prepaid expenses |
|
|
24 | 126 | 59 | 237 | 5,599 |
| 2. Deductible VAT |
|
|
| | 3 | 4 | 11 |
| 3. Taxes and the State Receivables |
|
|
10,749 | 1,030 | 795 | 88 | 88 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
115,975 | 77,257 | 68,168 | 65,654 | 63,046 |
| I. Long-term receivables |
|
|
199 | 199 | 223 | 223 | 170 |
| 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 |
|
|
199 | 199 | 223 | 223 | 170 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
61,639 | 56,118 | 50,353 | 40,813 | 35,197 |
| 1. Tangible fixed assets |
|
|
53,875 | 48,654 | 43,118 | 33,873 | 28,552 |
| - Cost |
|
|
122,664 | 122,617 | 122,711 | 117,497 | 104,518 |
| - Accumulated depreciation |
|
|
-68,788 | -73,963 | -79,593 | -83,624 | -75,966 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
7,764 | 7,464 | 7,235 | 6,940 | 6,645 |
| - Cost |
|
|
9,457 | 9,457 | 9,599 | 9,599 | 9,599 |
| - Accumulated depreciation |
|
|
-1,693 | -1,992 | -2,364 | -2,659 | -2,954 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,192 | 17,751 | 15,145 | 22,757 | 26,215 |
| 1. Costs of long-term production, business in progress |
|
|
16,668 | 16,835 | 14,873 | 20,883 | 25,942 |
| 2. Costs of construction in progress |
|
|
1,523 | 916 | 273 | 1,874 | 273 |
| IV. Long-term financial investments |
|
|
34,200 | 200 | 200 | 200 | 200 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
34,200 | 200 | 200 | 200 | 200 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,745 | 2,989 | 2,247 | 1,661 | 1,264 |
| 1. Long-term prepaid expenses |
|
|
620 | 2,366 | 2,133 | 1,066 | 669 |
| 2. Deferred income tax assets |
|
|
1,125 | 623 | 114 | 595 | 595 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
173,021 | 152,931 | 133,607 | 142,080 | 153,281 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
35,467 | 25,980 | 8,439 | 15,270 | 15,853 |
| I. Current liabilities |
|
|
33,840 | 25,070 | 7,678 | 15,270 | 15,853 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,659 | 267 | 111 | 821 | 837 |
| 4. Advances from customers |
|
|
13,000 | 12,842 | 10 | | 2,000 |
| 5. Taxes and other payables to the State Budget |
|
|
1,599 | 1,652 | 1,665 | 1,887 | 1,883 |
| 6. Payables to employees |
|
|
2,378 | 1,045 | 529 | 1,384 | 76 |
| 7. Short-term accrued expenses |
|
|
3,537 | 1,278 | 670 | 2,973 | 2,973 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,855 | 6,083 | 3,503 | 6,255 | 5,797 |
| 12. Provision for short term payables |
|
|
1,427 | 1,241 | 452 | 1,300 | 1,100 |
| 13. Bonus and welfare fund |
|
|
385 | 662 | 737 | 649 | 1,186 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,627 | 909 | 761 | | |
| 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 |
|
|
1,627 | 909 | 761 | | |
| 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 |
|
|
137,554 | 126,951 | 125,168 | 126,810 | 137,428 |
| I. ShareHolder's equity |
|
|
137,554 | 126,951 | 125,168 | 126,810 | 137,428 |
| 1. Owner's investment capital |
|
|
117,000 | 117,000 | 117,000 | 117,000 | 117,000 |
| 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 |
|
|
867 | 1,114 | 1,200 | 1,203 | 1,518 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
19,688 | 8,836 | 6,967 | 8,607 | 18,910 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
14,732 | 809 | 2,759 | 2,316 | 7,664 |
| - Profit after tax undistributed this period |
|
|
4,956 | 8,027 | 4,209 | 6,292 | 11,247 |
| 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 |
|
|
173,021 | 152,931 | 133,607 | 142,080 | 153,281 |
There is no report.
|
|