|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,354 | 14,885 | 18,548 | 19,925 | 23,828 |
| I. Cash and cash equivalents |
|
|
6,717 | 8,226 | 11,571 | 9,455 | 10,058 |
| 1. Cash |
|
|
2,417 | 3,426 | 6,771 | 4,634 | 3,521 |
| 2. Cash equivalents |
|
|
4,300 | 4,800 | 4,800 | 4,821 | 6,537 |
| II. Short-term financial investments |
|
|
531 | 1,565 | 2,092 | 5,681 | 5,870 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
531 | 1,565 | 2,092 | 5,681 | 5,870 |
| III. Short-term receivables |
|
|
3,648 | 4,674 | 4,131 | 4,439 | 4,363 |
| 1. Short-term receivables of customers |
|
|
2,718 | 3,679 | 3,637 | 3,473 | 3,427 |
| 2. Prepayments to suppliers |
|
|
409 | 705 | 435 | 462 | 371 |
| 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 |
|
|
1,254 | 1,560 | 1,920 | 2,437 | 2,551 |
| 7. Provision for doubtful short-term receivables |
|
|
-734 | -1,271 | -1,862 | -1,933 | -1,986 |
| IV. Inventories |
|
|
| | | | |
| 1. Inventories |
|
|
| | | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
459 | 420 | 754 | 350 | 3,537 |
| 1. Short-term prepaid expenses |
|
|
30 | 141 | 754 | 30 | 74 |
| 2. Deductible VAT |
|
|
4 | | | | |
| 3. Taxes and the State Receivables |
|
|
425 | 279 | | 320 | 3,463 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,383 | 12,427 | 10,828 | 10,695 | 11,189 |
| 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 |
|
|
5,717 | 4,465 | 3,205 | 3,736 | 4,459 |
| 1. Tangible fixed assets |
|
|
5,704 | 4,465 | 3,205 | 3,736 | 4,459 |
| - Cost |
|
|
31,430 | 31,730 | 31,730 | 33,396 | 35,336 |
| - Accumulated depreciation |
|
|
-25,726 | -27,265 | -28,524 | -29,660 | -30,877 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
13 | | | | |
| - Cost |
|
|
570 | 570 | 570 | 570 | 570 |
| - Accumulated depreciation |
|
|
-557 | -570 | -570 | -570 | -570 |
| III. Real Estate Investments |
|
|
7,851 | 7,457 | 7,063 | 6,669 | 6,275 |
| - Cost |
|
|
8,669 | 8,669 | 8,669 | 8,669 | 8,669 |
| - Accumulated depreciation |
|
|
-817 | -1,211 | -1,605 | -1,999 | -2,393 |
| IV. Long-term assets in progress |
|
|
183 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
183 | | | | |
| IV. Long-term financial investments |
|
|
200 | 200 | 200 | | |
| 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 |
|
|
200 | 200 | 200 | | |
| V. Total other long-term assets |
|
|
431 | 305 | 359 | 289 | 454 |
| 1. Long-term prepaid expenses |
|
|
431 | 305 | 359 | 289 | 454 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
25,737 | 27,312 | 29,376 | 30,620 | 35,017 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,767 | 8,286 | 7,771 | 9,796 | 9,509 |
| I. Current liabilities |
|
|
6,767 | 8,286 | 7,771 | 9,796 | 8,745 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
362 | 439 | 113 | 1,329 | 1,585 |
| 4. Advances from customers |
|
|
859 | 259 | 203 | 859 | 173 |
| 5. Taxes and other payables to the State Budget |
|
|
437 | 557 | 1,130 | 496 | 972 |
| 6. Payables to employees |
|
|
336 | 523 | 755 | 383 | 363 |
| 7. Short-term accrued expenses |
|
|
314 | 314 | 194 | 194 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
183 | 1,401 | 221 | 988 | 639 |
| 11. Other short-term payables |
|
|
4,206 | 4,767 | 5,155 | 5,475 | 4,928 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
69 | 24 | | 72 | 84 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | 763 |
| 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 |
|
|
| | | | 763 |
| 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 |
|
|
18,970 | 19,026 | 21,605 | 20,824 | 25,508 |
| I. ShareHolder's equity |
|
|
18,970 | 19,026 | 21,605 | 20,824 | 25,508 |
| 1. Owner's investment capital |
|
|
14,400 | 14,400 | 14,400 | 14,400 | 14,400 |
| 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 |
|
|
2,715 | 2,725 | 2,768 | 3,342 | 3,391 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,854 | 1,901 | 4,437 | 3,083 | 7,718 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,789 | 1,831 | 1,852 | 2,755 | 5,041 |
| - Profit after tax undistributed this period |
|
|
66 | 69 | 2,585 | 327 | 2,677 |
| 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 |
|
|
25,737 | 27,312 | 29,376 | 30,620 | 35,017 |
There is no report.
|
|