|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
265,500 | 222,370 | 280,816 | 187,373 | 176,761 |
| I. Cash and cash equivalents |
|
|
16,273 | 39,590 | 36,361 | 6,685 | 2,852 |
| 1. Cash |
|
|
5,224 | 12,822 | 4,611 | 2,037 | 1,152 |
| 2. Cash equivalents |
|
|
11,049 | 26,768 | 31,750 | 4,648 | 1,700 |
| II. Short-term financial investments |
|
|
| 14,116 | 31,165 | 157,292 | 108,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 14,116 | 31,165 | 157,292 | 108,500 |
| III. Short-term receivables |
|
|
7,329 | 8,268 | 105,479 | 6,799 | 48,962 |
| 1. Short-term receivables of customers |
|
|
| 1,707 | 547 | 547 | 547 |
| 2. Prepayments to suppliers |
|
|
4,783 | 2,580 | 2,035 | 1,545 | 1,552 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 100,000 | | 40,000 |
| 6. Other short-term receivables |
|
|
2,546 | 3,981 | 2,897 | 4,707 | 6,863 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
237,800 | 159,223 | 107,000 | 16,265 | 16,275 |
| 1. Inventories |
|
|
237,800 | 159,223 | 107,000 | 16,265 | 16,275 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,099 | 1,173 | 811 | 332 | 171 |
| 1. Short-term prepaid expenses |
|
|
20 | | | | |
| 2. Deductible VAT |
|
|
3,803 | 720 | | 119 | 171 |
| 3. Taxes and the State Receivables |
|
|
277 | 453 | 811 | 214 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,383 | 22,826 | 10,838 | 8,933 | 8,574 |
| 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 |
|
|
1,164 | 1,797 | 1,061 | 686 | 457 |
| 1. Tangible fixed assets |
|
|
1,164 | 1,797 | 1,061 | 686 | 457 |
| - Cost |
|
|
4,342 | 5,678 | 5,678 | 5,678 | 4,513 |
| - Accumulated depreciation |
|
|
-3,178 | -3,881 | -4,618 | -4,993 | -4,055 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
5,716 | 5,557 | 5,249 | 5,094 | 4,940 |
| - Cost |
|
|
6,483 | 6,483 | 6,286 | 6,286 | 6,286 |
| - Accumulated depreciation |
|
|
-767 | -926 | -1,038 | -1,192 | -1,346 |
| IV. Long-term assets in progress |
|
|
1,181 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,181 | | | | |
| IV. Long-term financial investments |
|
|
| | | 3,000 | 3,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | 3,000 |
| 3. Other investments in equity instruments |
|
|
| | | 3,000 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
822 | 471 | 195 | 153 | 176 |
| 1. Long-term prepaid expenses |
|
|
822 | 471 | 195 | 153 | 176 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
17,500 | 15,000 | 4,333 | | |
| TOTAL ASSETS |
|
|
291,883 | 245,195 | 291,653 | 196,306 | 185,334 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
158,217 | 117,970 | 168,689 | 66,582 | 62,263 |
| I. Current liabilities |
|
|
113,974 | 100,276 | 156,255 | 54,514 | 50,560 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,582 | | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,135 | 1,934 | 31 | 10 | 10 |
| 4. Advances from customers |
|
|
14 | 14 | | | |
| 5. Taxes and other payables to the State Budget |
|
|
539 | 44 | 2,507 | 967 | 320 |
| 6. Payables to employees |
|
|
2,247 | 946 | 1,381 | 4,333 | 1,535 |
| 7. Short-term accrued expenses |
|
|
4,589 | 1,197 | 48,397 | 46,092 | 46,063 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
95,927 | 86,808 | 98,262 | | 381 |
| 11. Other short-term payables |
|
|
3,706 | 7,142 | 2,422 | 1,403 | 91 |
| 12. Provision for short term payables |
|
|
899 | | | | |
| 13. Bonus and welfare fund |
|
|
1,336 | 2,190 | 3,255 | 1,710 | 1,466 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
44,243 | 17,694 | 12,434 | 12,068 | 11,702 |
| 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 |
|
|
44,243 | 17,694 | 12,434 | 12,068 | 11,702 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
133,666 | 127,225 | 122,965 | 129,725 | 123,072 |
| I. ShareHolder's equity |
|
|
133,666 | 127,225 | 122,965 | 129,725 | 123,072 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 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 |
|
|
9,221 | 9,221 | 9,221 | 9,221 | 9,221 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
24,445 | 18,004 | 13,744 | 20,504 | 13,851 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,658 | 12,577 | 8,563 | 6,641 | 7,450 |
| - Profit after tax undistributed this period |
|
|
14,788 | 5,427 | 5,180 | 13,862 | 6,401 |
| 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 |
|
|
291,883 | 245,195 | 291,653 | 196,306 | 185,334 |
There is no report.
|
|