|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,815 | 50,130 | 73,499 | 83,050 | 85,545 |
| I. Cash and cash equivalents |
|
|
1,295 | 1,507 | 15,802 | 23,506 | 12,503 |
| 1. Cash |
|
|
1,295 | 1,507 | 802 | 8,506 | 4,503 |
| 2. Cash equivalents |
|
|
| | 15,000 | 15,000 | 8,000 |
| II. Short-term financial investments |
|
|
| | 10,000 | 10,000 | 25,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 10,000 | 10,000 | 25,000 |
| III. Short-term receivables |
|
|
8,433 | 25,243 | 40,193 | 37,136 | 36,707 |
| 1. Short-term receivables of customers |
|
|
4,819 | 21,212 | 36,647 | 33,512 | 33,444 |
| 2. Prepayments to suppliers |
|
|
616 | | 740 | 1,191 | 811 |
| 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 |
|
|
3,332 | 4,365 | 3,140 | 2,768 | 2,452 |
| 7. Provision for doubtful short-term receivables |
|
|
-334 | -334 | -334 | -334 | |
| IV. Inventories |
|
|
27,795 | 23,342 | 7,295 | 12,393 | 11,325 |
| 1. Inventories |
|
|
30,579 | 26,127 | 11,711 | 12,393 | 11,325 |
| 2. Provision for decline in value of inventories |
|
|
-2,784 | -2,784 | -4,416 | | |
| V. Other current assets |
|
|
292 | 37 | 209 | 14 | 10 |
| 1. Short-term prepaid expenses |
|
|
68 | 37 | 209 | 14 | 10 |
| 2. Deductible VAT |
|
|
77 | | | | |
| 3. Taxes and the State Receivables |
|
|
147 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
53,307 | 46,532 | 36,124 | 35,419 | 32,340 |
| I. Long-term receivables |
|
|
8,599 | 8,599 | 1,130 | 2,099 | 2,789 |
| 1. Long-term customer's receivables |
|
|
| 8,599 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
8,599 | | 1,130 | 2,099 | 2,789 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
31,130 | 24,340 | 22,390 | 20,612 | 20,534 |
| 1. Tangible fixed assets |
|
|
30,654 | 23,865 | 21,915 | 20,137 | 20,059 |
| - Cost |
|
|
218,380 | 199,874 | 204,234 | 192,221 | 196,960 |
| - Accumulated depreciation |
|
|
-187,726 | -176,009 | -182,319 | -172,084 | -176,901 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
475 | 475 | 475 | 475 | 475 |
| - Cost |
|
|
588 | 588 | 588 | 588 | 588 |
| - Accumulated depreciation |
|
|
-113 | -113 | -113 | -113 | -113 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
12,165 | 9,440 | 7,290 | 6,786 | 6,786 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
12,165 | 9,440 | 7,290 | 6,786 | 6,786 |
| IV. Long-term financial investments |
|
|
105 | 105 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
105 | 105 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,309 | 4,047 | 5,313 | 5,922 | 2,231 |
| 1. Long-term prepaid expenses |
|
|
1,309 | 4,047 | 5,313 | 5,922 | 2,231 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
91,122 | 96,662 | 109,622 | 118,469 | 117,885 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
25,527 | 29,772 | 24,899 | 23,464 | 18,706 |
| I. Current liabilities |
|
|
22,614 | 28,809 | 23,221 | 22,856 | 18,633 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,950 | 6,445 | 2,050 | 1,100 | 550 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,447 | 10,335 | 8,169 | 6,560 | 1,929 |
| 4. Advances from customers |
|
|
| 300 | | 1 | 5 |
| 5. Taxes and other payables to the State Budget |
|
|
7,210 | 2,285 | 3,267 | 5,136 | 5,559 |
| 6. Payables to employees |
|
|
2,630 | 4,143 | 6,090 | 5,683 | 5,804 |
| 7. Short-term accrued expenses |
|
|
6 | 10 | 30 | 31 | 30 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
703 | 1,424 | 768 | 1,781 | 2,143 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,669 | 3,867 | 2,848 | 2,565 | 2,614 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,913 | 963 | 1,678 | 608 | 73 |
| 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 |
|
|
13 | 13 | 28 | 58 | 73 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,900 | 950 | 1,650 | 550 | |
| 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 |
|
|
65,595 | 66,890 | 84,723 | 95,004 | 99,179 |
| I. ShareHolder's equity |
|
|
56,462 | 58,498 | 77,072 | 88,094 | 93,009 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
| 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 |
|
|
5,555 | 5,555 | 5,555 | 5,555 | 6,083 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
780 | 780 | 780 | 780 | 780 |
| 11. After tax undistributed profit |
|
|
-29,872 | -27,837 | -9,262 | 1,759 | 6,147 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,350 | -29,872 | -27,837 | -9,262 | 1 |
| - Profit after tax undistributed this period |
|
|
-26,522 | 2,036 | 18,574 | 11,021 | 6,145 |
| 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 |
|
|
9,132 | 8,392 | 7,651 | 6,911 | 6,170 |
| 1. Funding resources |
|
|
| 8,392 | 7,651 | 6,911 | |
| 2. Funding resources that form fixed assets |
|
|
9,132 | | | | 6,170 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
91,122 | 96,662 | 109,622 | 118,469 | 117,885 |
There is no report.
|
|