|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
76,137 | 57,848 | 52,105 | 396,976 | 397,265 |
| I. Cash and cash equivalents |
|
|
6,725 | 6,555 | 23,636 | 19,652 | 46,684 |
| 1. Cash |
|
|
6,725 | 6,555 | 23,636 | 13,652 | 16,074 |
| 2. Cash equivalents |
|
|
| | | 6,000 | 30,611 |
| II. Short-term financial investments |
|
|
200 | 200 | 200 | 19,785 | 20,500 |
| 1. Trading securities |
|
|
| | | 9,585 | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
200 | 200 | 200 | 10,200 | 20,500 |
| III. Short-term receivables |
|
|
59,971 | 44,776 | 20,219 | 343,950 | 320,252 |
| 1. Short-term receivables of customers |
|
|
58,990 | 39,447 | 21,071 | 341,970 | 316,730 |
| 2. Prepayments to suppliers |
|
|
3,207 | 7,602 | 1,914 | 4,454 | 5,597 |
| 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 |
|
|
221 | 324 | 325 | 459 | 421 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,447 | -2,597 | -3,091 | -2,933 | -2,497 |
| IV. Inventories |
|
|
7,742 | 6,085 | 7,881 | 13,302 | 9,442 |
| 1. Inventories |
|
|
7,742 | 6,085 | 7,881 | 13,302 | 9,442 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,499 | 232 | 170 | 287 | 386 |
| 1. Short-term prepaid expenses |
|
|
520 | 84 | 170 | 152 | 251 |
| 2. Deductible VAT |
|
|
328 | 109 | | 135 | 135 |
| 3. Taxes and the State Receivables |
|
|
651 | 39 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
27,628 | 30,198 | 28,949 | 32,107 | 30,439 |
| I. Long-term receivables |
|
|
315 | | | | |
| 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 |
|
|
315 | | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
25,136 | 23,547 | 27,868 | 29,637 | 27,968 |
| 1. Tangible fixed assets |
|
|
24,235 | 22,647 | 26,967 | 28,737 | 27,068 |
| - Cost |
|
|
50,625 | 50,530 | 53,063 | 55,859 | 56,867 |
| - Accumulated depreciation |
|
|
-26,390 | -27,884 | -26,095 | -27,122 | -29,800 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
901 | 901 | 901 | 901 | 901 |
| - Cost |
|
|
901 | 901 | 901 | 901 | 901 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,159 | 5,724 | | 955 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,159 | 5,724 | | 955 | |
| IV. Long-term financial investments |
|
|
834 | 848 | 1,046 | 1,084 | 1,121 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
5,479 | 5,479 | 5,479 | 5,479 | 5,479 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-4,645 | -4,631 | -4,433 | -4,395 | -4,358 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
184 | 79 | 35 | 431 | 1,349 |
| 1. Long-term prepaid expenses |
|
|
184 | 79 | 35 | 431 | 1,349 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
103,765 | 88,046 | 81,055 | 429,083 | 427,704 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
39,262 | 26,660 | 16,432 | 357,240 | 349,814 |
| I. Current liabilities |
|
|
38,131 | 25,920 | 15,932 | 357,240 | 349,814 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
26,218 | 4,919 | 30 | 233,799 | 326,777 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,401 | 3,963 | 1,237 | 114,645 | 11,469 |
| 4. Advances from customers |
|
|
35 | 5,039 | 1,203 | 1,119 | 117 |
| 5. Taxes and other payables to the State Budget |
|
|
1,881 | 1,117 | 1,324 | 2,832 | 5,036 |
| 6. Payables to employees |
|
|
2,041 | 1,287 | 2,285 | 972 | 1,029 |
| 7. Short-term accrued expenses |
|
|
| 461 | | 398 | 1,702 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 417 | 326 | 280 | 259 |
| 11. Other short-term payables |
|
|
2,935 | 7,955 | 8,876 | 2,734 | 3,035 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
618 | 762 | 651 | 460 | 390 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,132 | 740 | 500 | | |
| 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 |
|
|
1,132 | 740 | 500 | | |
| 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 |
|
|
64,503 | 61,385 | 64,623 | 71,843 | 77,889 |
| I. ShareHolder's equity |
|
|
64,503 | 61,385 | 64,623 | 71,843 | 77,889 |
| 1. Owner's investment capital |
|
|
40,391 | 40,391 | 40,391 | 40,391 | 40,391 |
| 2. Share capital surplus |
|
|
-54 | -54 | -54 | -54 | -54 |
| 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 |
|
|
17,029 | 17,029 | 17,029 | 17,029 | 17,029 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,136 | 4,019 | 7,256 | 14,477 | 20,523 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,985 | 2,985 | 3,719 | 6,956 | 13,725 |
| - Profit after tax undistributed this period |
|
|
4,151 | 1,034 | 3,537 | 7,521 | 6,798 |
| 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 |
|
|
103,765 | 88,046 | 81,055 | 429,083 | 427,704 |
There is no report.
|
|