|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
120,713 | 133,604 | 145,482 | 167,510 | 148,546 |
| I. Cash and cash equivalents |
|
|
9,820 | 3,402 | 4,924 | 10,962 | 4,155 |
| 1. Cash |
|
|
9,820 | 3,402 | 4,924 | 10,962 | 4,155 |
| 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 |
|
|
62,051 | 72,103 | 62,550 | 77,739 | 74,102 |
| 1. Short-term receivables of customers |
|
|
53,963 | 64,506 | 58,177 | 73,648 | 67,459 |
| 2. Prepayments to suppliers |
|
|
4,225 | 3,785 | 2,307 | 3,644 | 6,693 |
| 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 |
|
|
3,863 | 3,812 | 2,066 | 1,637 | 1,080 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -1,190 | -1,129 |
| IV. Inventories |
|
|
48,660 | 55,711 | 77,328 | 77,578 | 68,683 |
| 1. Inventories |
|
|
48,660 | 55,711 | 77,328 | 77,578 | 68,683 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
183 | 2,388 | 679 | 1,232 | 1,605 |
| 1. Short-term prepaid expenses |
|
|
71 | 1,937 | 156 | 315 | 418 |
| 2. Deductible VAT |
|
|
112 | 451 | 524 | 917 | 1,184 |
| 3. Taxes and the State Receivables |
|
|
| | | | 4 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
98,407 | 98,498 | 101,407 | 118,764 | 117,075 |
| I. Long-term receivables |
|
|
160 | 518 | 230 | | |
| 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 |
|
|
160 | 518 | 230 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
87,216 | 78,366 | 93,104 | 110,762 | 106,961 |
| 1. Tangible fixed assets |
|
|
75,485 | 71,922 | 73,630 | 84,782 | 81,402 |
| - Cost |
|
|
171,310 | 180,687 | 195,051 | 217,069 | 225,345 |
| - Accumulated depreciation |
|
|
-95,825 | -108,765 | -121,421 | -132,287 | -143,944 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
11,732 | 6,444 | 19,474 | 25,980 | 25,559 |
| - Cost |
|
|
11,732 | 6,506 | 19,785 | 26,625 | 26,625 |
| - Accumulated depreciation |
|
|
| -62 | -311 | -645 | -1,066 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,746 | 14,880 | 1,824 | 109 | 2,626 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,746 | 14,880 | 1,824 | 109 | 2,626 |
| 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 |
|
|
7,285 | 4,735 | 6,249 | 7,893 | 7,488 |
| 1. Long-term prepaid expenses |
|
|
7,285 | 4,735 | 6,249 | 7,893 | 7,488 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
219,121 | 232,102 | 246,889 | 286,274 | 265,621 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
113,801 | 120,177 | 128,205 | 155,528 | 139,348 |
| I. Current liabilities |
|
|
97,496 | 109,869 | 118,235 | 135,111 | 131,375 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
35,574 | 38,020 | 36,511 | 35,132 | 44,500 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
40,748 | 47,532 | 54,958 | 72,864 | 65,842 |
| 4. Advances from customers |
|
|
3,678 | 3,221 | 7,555 | 1,383 | 1,465 |
| 5. Taxes and other payables to the State Budget |
|
|
1,027 | 1,413 | 1,766 | 1,983 | 1,638 |
| 6. Payables to employees |
|
|
6,376 | 7,744 | 7,602 | 9,901 | 7,262 |
| 7. Short-term accrued expenses |
|
|
3,777 | 5,554 | 3,442 | 6,909 | 3,414 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 16 | | |
| 11. Other short-term payables |
|
|
5,491 | 5,358 | 5,642 | 6,938 | 6,415 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
826 | 1,025 | 743 | 1 | 837 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,306 | 10,308 | 9,970 | 20,417 | 7,973 |
| 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 |
|
|
| 51 | 51 | 31 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
16,037 | 9,805 | 9,508 | 19,975 | 7,561 |
| 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 |
|
|
269 | 452 | 412 | 412 | 412 |
| B. OWNER'S EQUITY |
|
|
105,319 | 111,925 | 118,684 | 130,746 | 126,273 |
| I. ShareHolder's equity |
|
|
104,756 | 111,417 | 118,232 | 130,350 | 125,933 |
| 1. Owner's investment capital |
|
|
81,923 | 90,114 | 94,614 | 99,344 | 99,344 |
| 2. Share capital surplus |
|
|
2,224 | 2,224 | 2,224 | 2,224 | 2,224 |
| 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 |
|
|
11,591 | 11,591 | 11,591 | 11,591 | 11,591 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,018 | 7,489 | 9,803 | 17,191 | 12,774 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
228 | 228 | 280 | 342 | 346 |
| - Profit after tax undistributed this period |
|
|
8,790 | 7,261 | 9,523 | 16,850 | 12,428 |
| 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 |
|
|
564 | 508 | 452 | 396 | 341 |
| 1. Funding resources |
|
|
| | 452 | 396 | |
| 2. Funding resources that form fixed assets |
|
|
564 | 508 | | | 341 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
219,121 | 232,102 | 246,889 | 286,274 | 265,621 |
There is no report.
|
|