|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
191,310 | 172,616 | 161,707 | 174,101 | 175,956 |
| I. Cash and cash equivalents |
|
|
31,257 | 25,827 | 20,586 | 22,282 | 9,868 |
| 1. Cash |
|
|
29,139 | 24,727 | 18,286 | 22,282 | 9,868 |
| 2. Cash equivalents |
|
|
2,118 | 1,100 | 2,300 | | |
| II. Short-term financial investments |
|
|
| 2,200 | 1,264 | 3,852 | 3,852 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 2,200 | 1,264 | 3,852 | 3,852 |
| III. Short-term receivables |
|
|
132,754 | 116,784 | 102,868 | 106,181 | 106,367 |
| 1. Short-term receivables of customers |
|
|
87,982 | 66,626 | 61,119 | 58,999 | 55,202 |
| 2. Prepayments to suppliers |
|
|
4,516 | 4,661 | 8,618 | 10,938 | 12,294 |
| 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 |
|
|
42,698 | 45,497 | 33,132 | 36,244 | 38,871 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,443 | | | | |
| IV. Inventories |
|
|
27,225 | 27,014 | 36,591 | 41,073 | 54,186 |
| 1. Inventories |
|
|
27,225 | 27,014 | 36,591 | 41,073 | 54,186 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
75 | 791 | 399 | 714 | 1,684 |
| 1. Short-term prepaid expenses |
|
|
| | 5 | | 683 |
| 2. Deductible VAT |
|
|
30 | 698 | | 570 | 809 |
| 3. Taxes and the State Receivables |
|
|
45 | 93 | 394 | 144 | 191 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,414 | 23,198 | 23,178 | 34,599 | 48,237 |
| 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 |
|
|
18,248 | 16,632 | 16,777 | 15,172 | 40,641 |
| 1. Tangible fixed assets |
|
|
18,248 | 16,632 | 16,777 | 15,172 | 40,641 |
| - Cost |
|
|
52,544 | 52,081 | 52,162 | 48,820 | 75,011 |
| - Accumulated depreciation |
|
|
-34,296 | -35,449 | -35,385 | -33,647 | -34,370 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
1,095 | 1,095 | 1,095 | 1,095 | 327 |
| - Accumulated depreciation |
|
|
-1,095 | -1,095 | -1,095 | -1,095 | -327 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | 12,567 | 757 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 12,567 | 757 |
| IV. Long-term financial investments |
|
|
5,395 | 5,163 | 5,115 | 5,401 | 5,535 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
4,027 | 3,795 | 3,747 | 3,805 | 3,939 |
| 3. Other investments in equity instruments |
|
|
1,368 | 1,368 | 1,368 | 1,596 | 1,596 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,772 | 1,403 | 1,285 | 1,459 | 1,305 |
| 1. Long-term prepaid expenses |
|
|
958 | 588 | 471 | 645 | 1,305 |
| 2. Deferred income tax assets |
|
|
| | 814 | 814 | |
| 3. Other long-term assets |
|
|
814 | 814 | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
216,724 | 195,813 | 184,885 | 208,700 | 224,193 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
136,648 | 118,404 | 106,558 | 128,445 | 141,425 |
| I. Current liabilities |
|
|
132,440 | 115,575 | 104,208 | 118,488 | 128,050 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
21,587 | 25,785 | 21,802 | 23,356 | 40,298 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
14,941 | 22,380 | 16,870 | 17,999 | 22,237 |
| 4. Advances from customers |
|
|
6,987 | 9,405 | 16,947 | 19,059 | 18,368 |
| 5. Taxes and other payables to the State Budget |
|
|
8,259 | 5,554 | 4,352 | 4,782 | 2,120 |
| 6. Payables to employees |
|
|
19,629 | 15,703 | 8,534 | 7,599 | 8,458 |
| 7. Short-term accrued expenses |
|
|
29,635 | 23,245 | 19,318 | 33,290 | 23,205 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
27,234 | 9,299 | 13,813 | 9,606 | 11,529 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,169 | 4,204 | 2,571 | 2,797 | 1,835 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,208 | 2,829 | 2,350 | 9,958 | 13,375 |
| 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 |
|
|
| 248 | 260 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 11,938 |
| 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 |
|
|
4,208 | 2,581 | 2,090 | 9,958 | 1,437 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
80,076 | 77,409 | 78,326 | 80,255 | 82,768 |
| I. ShareHolder's equity |
|
|
80,076 | 77,409 | 78,326 | 80,255 | 82,768 |
| 1. Owner's investment capital |
|
|
44,000 | 44,000 | 44,000 | 44,000 | 44,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
357 | 357 | 357 | 357 | 357 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
17,613 | 18,472 | 18,745 | 22,250 | 22,250 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,812 | 7,061 | 7,297 | 6,338 | 7,784 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,312 | 2,607 | 2,642 | 2,571 | 6,338 |
| - Profit after tax undistributed this period |
|
|
7,500 | 4,455 | 4,655 | 3,767 | 1,446 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
8,294 | 7,519 | 7,928 | 7,310 | 8,378 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
216,724 | 195,813 | 184,885 | 208,700 | 224,193 |
There is no report.
|
|