|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
79,949 | 89,428 | 96,191 | 98,071 | 118,338 |
| I. Cash and cash equivalents |
|
|
12,203 | 7,103 | 6,331 | 4,299 | 14,901 |
| 1. Cash |
|
|
10,203 | 6,903 | 6,331 | 4,299 | 6,901 |
| 2. Cash equivalents |
|
|
2,000 | 200 | | | 8,000 |
| II. Short-term financial investments |
|
|
14,000 | 3,000 | 25,221 | 21,410 | 34,100 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
14,000 | 3,000 | 25,221 | 21,410 | 34,100 |
| III. Short-term receivables |
|
|
19,990 | 47,878 | 23,546 | 25,010 | 25,880 |
| 1. Short-term receivables of customers |
|
|
17,918 | 14,453 | 17,588 | 18,686 | 23,934 |
| 2. Prepayments to suppliers |
|
|
762 | 2,780 | 446 | 265 | 495 |
| 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 |
|
|
1,310 | 30,645 | 5,512 | 6,059 | 1,451 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
33,743 | 31,381 | 40,970 | 47,282 | 43,447 |
| 1. Inventories |
|
|
33,743 | 31,648 | 41,237 | 47,448 | 43,764 |
| 2. Provision for decline in value of inventories |
|
|
| -267 | -267 | -166 | -317 |
| V. Other current assets |
|
|
13 | 66 | 123 | 71 | 10 |
| 1. Short-term prepaid expenses |
|
|
13 | 66 | 123 | 44 | 10 |
| 2. Deductible VAT |
|
|
| | | 27 | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
37,479 | 42,404 | 62,729 | 48,186 | 40,643 |
| 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 |
|
|
22,744 | 19,309 | 14,201 | 27,427 | 20,612 |
| 1. Tangible fixed assets |
|
|
22,744 | 19,309 | 14,201 | 27,427 | 20,612 |
| - Cost |
|
|
101,569 | 102,455 | 102,545 | 121,768 | 122,207 |
| - Accumulated depreciation |
|
|
-78,825 | -83,146 | -88,344 | -94,342 | -101,595 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
85 | 85 | 85 | 85 | 85 |
| - Accumulated depreciation |
|
|
-85 | -85 | -85 | -85 | -85 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 39 | 17,287 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 39 | 17,287 | | |
| IV. Long-term financial investments |
|
|
10,000 | | 9,000 | | |
| 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 |
|
|
10,000 | | 9,000 | | |
| V. Total other long-term assets |
|
|
4,735 | 23,056 | 22,240 | 20,759 | 20,031 |
| 1. Long-term prepaid expenses |
|
|
4,735 | 23,056 | 22,240 | 20,759 | 20,031 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
117,428 | 131,833 | 158,920 | 146,257 | 158,981 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,253 | 16,689 | 18,927 | 14,681 | 18,206 |
| I. Current liabilities |
|
|
20,253 | 16,389 | 18,627 | 14,381 | 17,906 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,104 | 2,399 | 2,929 | 1,834 | 3,474 |
| 4. Advances from customers |
|
|
| 175 | 1,561 | 491 | 191 |
| 5. Taxes and other payables to the State Budget |
|
|
2,282 | 2,408 | 1,619 | 2,612 | 3,724 |
| 6. Payables to employees |
|
|
5,591 | 5,517 | 5,847 | 3,680 | 4,833 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,671 | 1,704 | 1,202 | 1,132 | 1,061 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,605 | 4,185 | 5,469 | 4,632 | 4,623 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 300 | 300 | 300 | 300 |
| 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 |
|
|
| 300 | 300 | 300 | 300 |
| 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 |
|
|
97,175 | 115,144 | 139,993 | 131,575 | 140,775 |
| I. ShareHolder's equity |
|
|
97,175 | 115,144 | 139,993 | 131,575 | 140,775 |
| 1. Owner's investment capital |
|
|
65,280 | 81,599 | 96,286 | 96,286 | 111,691 |
| 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 |
|
|
7,768 | 8,350 | 9,096 | 9,783 | 10,151 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
24,128 | 25,195 | 34,611 | 25,506 | 18,933 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,740 | 330 | 250 | 7,103 | 558 |
| - Profit after tax undistributed this period |
|
|
19,388 | 24,865 | 34,360 | 18,403 | 18,375 |
| 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 |
|
|
117,428 | 131,833 | 158,920 | 146,257 | 158,981 |
There is no report.
|
|