|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
112,052 | 112,441 | 122,350 | 153,510 | 189,187 |
| I. Cash and cash equivalents |
|
|
10,256 | 4,489 | 4,458 | 18,335 | 16,714 |
| 1. Cash |
|
|
5,231 | 885 | 1,258 | 18,335 | 10,714 |
| 2. Cash equivalents |
|
|
5,025 | 3,604 | 3,200 | | 6,000 |
| II. Short-term financial investments |
|
|
| 500 | 3,000 | 500 | 14,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 500 | 3,000 | 500 | 14,500 |
| III. Short-term receivables |
|
|
62,845 | 72,584 | 81,530 | 92,504 | 110,237 |
| 1. Short-term receivables of customers |
|
|
38,579 | 36,064 | 23,517 | 32,850 | 34,275 |
| 2. Prepayments to suppliers |
|
|
8 | 56 | 2,217 | 1,226 | 12,394 |
| 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 |
|
|
27,953 | 40,215 | 59,546 | 62,177 | 67,318 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,696 | -3,750 | -3,750 | -3,750 | -3,750 |
| IV. Inventories |
|
|
31,930 | 27,913 | 26,631 | 35,304 | 40,533 |
| 1. Inventories |
|
|
31,930 | 27,913 | 26,631 | 35,304 | 40,533 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
7,021 | 6,955 | 6,731 | 6,868 | 7,203 |
| 1. Short-term prepaid expenses |
|
|
6,914 | | 6,605 | | |
| 2. Deductible VAT |
|
|
107 | 6,866 | | 6,742 | 7,114 |
| 3. Taxes and the State Receivables |
|
|
| 89 | 126 | 126 | 89 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,206 | 18,945 | 18,644 | 19,827 | 19,519 |
| I. Long-term receivables |
|
|
| | | 1,000 | 1,000 |
| 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 |
|
|
| | | 1,000 | 1,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,991 | 4,675 | 4,366 | 4,058 | 3,749 |
| 1. Tangible fixed assets |
|
|
1,908 | 1,592 | 1,284 | 975 | 666 |
| - Cost |
|
|
16,090 | 16,090 | 14,923 | 14,447 | 14,024 |
| - Accumulated depreciation |
|
|
-14,181 | -14,498 | -13,640 | -13,472 | -13,357 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,083 | 3,083 | 3,083 | 3,083 | 3,083 |
| - Cost |
|
|
3,083 | 3,083 | 3,083 | 3,083 | 3,083 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
14,215 | 14,270 | 14,270 | 14,770 | 14,770 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
10,800 | 10,800 | 10,800 | 10,800 | 10,800 |
| 3. Other investments in equity instruments |
|
|
4,500 | 4,500 | 4,500 | 4,500 | 4,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,085 | -1,030 | -1,030 | -1,030 | -1,030 |
| 5. Investments holding until maturity |
|
|
| | | 500 | 500 |
| V. Total other long-term assets |
|
|
| | 8 | | |
| 1. Long-term prepaid expenses |
|
|
| | 8 | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
131,258 | 131,386 | 140,994 | 173,337 | 208,706 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
81,111 | 81,538 | 91,111 | 123,383 | 158,425 |
| I. Current liabilities |
|
|
81,111 | 81,538 | 91,111 | 123,383 | 158,425 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
59,899 | 59,924 | 66,749 | 82,573 | 93,927 |
| 4. Advances from customers |
|
|
| 277 | 3,205 | 19,064 | 43,778 |
| 5. Taxes and other payables to the State Budget |
|
|
1,081 | 1,220 | 1,617 | 778 | 627 |
| 6. Payables to employees |
|
|
260 | 266 | 161 | 61 | 336 |
| 7. Short-term accrued expenses |
|
|
1,343 | 1,377 | 1,343 | 1,343 | 1,440 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
321 | 57 | 54 | 99 | 38 |
| 11. Other short-term payables |
|
|
18,058 | 18,267 | 17,830 | 19,308 | 18,118 |
| 12. Provision for short term payables |
|
|
| | | 156 | |
| 13. Bonus and welfare fund |
|
|
149 | 150 | 153 | | 160 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
50,148 | 49,848 | 49,883 | 49,954 | 50,281 |
| I. ShareHolder's equity |
|
|
50,148 | 49,848 | 49,883 | 49,954 | 50,281 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 2. Share capital surplus |
|
|
758 | 758 | 758 | 758 | 758 |
| 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 |
|
|
3,227 | 3,227 | 3,227 | 3,227 | 3,227 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,162 | 5,863 | 5,897 | 5,969 | 6,295 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,554 | 5,561 | 5,863 | 5,897 | 5,969 |
| - Profit after tax undistributed this period |
|
|
608 | 301 | 35 | 71 | 327 |
| 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 |
|
|
131,258 | 131,386 | 140,994 | 173,337 | 208,706 |
There is no report.
|
|