|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
222,056 | 240,217 | 220,481 | 272,052 | 252,622 |
| I. Cash and cash equivalents |
|
|
13,478 | 8,099 | 15,343 | 33,172 | 31,729 |
| 1. Cash |
|
|
13,478 | 8,099 | 15,343 | 32,672 | 31,229 |
| 2. Cash equivalents |
|
|
| | | 500 | 500 |
| 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 |
|
|
189,955 | 220,661 | 192,295 | 225,089 | 193,880 |
| 1. Short-term receivables of customers |
|
|
180,376 | 213,297 | 178,769 | 181,310 | 157,925 |
| 2. Prepayments to suppliers |
|
|
2,339 | 1,342 | 1,536 | 15,400 | 635 |
| 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 |
|
|
7,240 | 6,022 | 11,990 | 28,378 | 35,320 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
16,325 | 10,492 | 11,971 | 13,283 | 26,264 |
| 1. Inventories |
|
|
16,325 | 10,492 | 11,971 | 13,283 | 26,264 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,298 | 964 | 871 | 508 | 750 |
| 1. Short-term prepaid expenses |
|
|
2,136 | 953 | 869 | 318 | 699 |
| 2. Deductible VAT |
|
|
83 | | | 138 | |
| 3. Taxes and the State Receivables |
|
|
79 | 12 | 2 | 52 | 50 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
114,014 | 103,913 | 79,398 | 74,680 | 67,888 |
| I. Long-term receivables |
|
|
8 | 7 | 6 | 168 | 168 |
| 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 |
|
|
8 | 7 | 6 | 168 | 168 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
59,521 | 51,088 | 39,673 | 37,492 | 31,525 |
| 1. Tangible fixed assets |
|
|
52,638 | 44,446 | 33,211 | 28,579 | 23,454 |
| - Cost |
|
|
84,364 | 84,622 | 77,522 | 68,815 | 67,340 |
| - Accumulated depreciation |
|
|
-31,726 | -40,176 | -44,311 | -40,236 | -43,886 |
| 2. Fixed assets of financial leasing |
|
|
| | | 2,630 | 1,967 |
| - Cost |
|
|
| | | 3,054 | 2,833 |
| - Accumulated depreciation |
|
|
| | | -424 | -866 |
| 3. Intangible fixed assets |
|
|
6,883 | 6,642 | 6,463 | 6,283 | 6,104 |
| - Cost |
|
|
10,638 | 10,638 | 10,638 | 10,638 | 10,638 |
| - Accumulated depreciation |
|
|
-3,755 | -3,996 | -4,175 | -4,355 | -4,534 |
| III. Real Estate Investments |
|
|
13,610 | 16,345 | 15,685 | 15,026 | 14,366 |
| - Cost |
|
|
16,557 | 19,590 | 19,590 | 19,590 | 19,590 |
| - Accumulated depreciation |
|
|
-2,947 | -3,245 | -3,905 | -4,564 | -5,224 |
| IV. Long-term assets in progress |
|
|
16,430 | 13,394 | 8,492 | 8,492 | 10,525 |
| 1. Costs of long-term production, business in progress |
|
|
| | 8,492 | | |
| 2. Costs of construction in progress |
|
|
16,430 | 13,394 | | 8,492 | 10,525 |
| IV. Long-term financial investments |
|
|
4,966 | 5,175 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
4,966 | 5,175 | | | |
| 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 |
|
|
19,480 | 17,905 | 15,541 | 13,501 | 11,303 |
| 1. Long-term prepaid expenses |
|
|
19,480 | 17,905 | 15,541 | 13,501 | 11,303 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
336,070 | 344,130 | 299,879 | 346,732 | 320,510 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
268,428 | 286,943 | 225,125 | 285,887 | 239,757 |
| I. Current liabilities |
|
|
261,253 | 263,786 | 222,969 | 282,358 | 235,136 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
190,000 | 169,000 | 154,700 | 200,016 | 191,010 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
57,798 | 80,580 | 53,077 | 63,910 | 16,374 |
| 4. Advances from customers |
|
|
520 | 363 | 665 | 1,577 | 1,345 |
| 5. Taxes and other payables to the State Budget |
|
|
892 | 1,180 | 1,985 | 156 | 3,324 |
| 6. Payables to employees |
|
|
4,050 | 4,510 | 1,897 | 2,161 | 2,549 |
| 7. Short-term accrued expenses |
|
|
764 | 1,295 | 505 | 451 | 58 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
125 | 395 | | 88 | |
| 11. Other short-term payables |
|
|
6,513 | 5,880 | 9,658 | 13,534 | 20,022 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
593 | 584 | 483 | 466 | 454 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,175 | 23,157 | 2,156 | 3,529 | 4,621 |
| 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 |
|
|
2,927 | 3,377 | 3,069 | 3,529 | 4,621 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,632 | 2,236 | | | |
| 7. Convertible bonds |
|
|
| 17,428 | | | |
| 8. Deferred income tax payables |
|
|
616 | 116 | -913 | | |
| 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 |
|
|
67,642 | 57,187 | 74,754 | 60,845 | 80,753 |
| I. ShareHolder's equity |
|
|
67,642 | 57,187 | 74,754 | 60,845 | 80,753 |
| 1. Owner's investment capital |
|
|
64,553 | 64,553 | 81,981 | 81,981 | 101,981 |
| 2. Share capital surplus |
|
|
| | | | -120 |
| 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 |
|
|
30 | 30 | 30 | 30 | 30 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,628 | -7,757 | -7,803 | -21,166 | -21,138 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-830 | -2,761 | -14,505 | -5,707 | -21,166 |
| - Profit after tax undistributed this period |
|
|
3,458 | -4,996 | 6,701 | -15,459 | 28 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
431 | 361 | 546 | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
336,070 | 344,130 | 299,879 | 346,732 | 320,510 |
There is no report.
|
|