|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
204,765 | 183,263 | 231,914 | 234,679 | 206,983 |
| I. Cash and cash equivalents |
|
|
13,435 | 14,595 | 21,909 | 16,014 | 12,178 |
| 1. Cash |
|
|
3,435 | 14,595 | 21,909 | 1,630 | 4,678 |
| 2. Cash equivalents |
|
|
10,000 | | | 14,384 | 7,500 |
| II. Short-term financial investments |
|
|
| | | 2,300 | 6,724 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 2,300 | 6,724 |
| III. Short-term receivables |
|
|
54,034 | 32,674 | 28,174 | 39,386 | 44,081 |
| 1. Short-term receivables of customers |
|
|
43,060 | 28,362 | 26,531 | 36,946 | 30,042 |
| 2. Prepayments to suppliers |
|
|
4,961 | 4,260 | 3,056 | 6,215 | 17,756 |
| 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 |
|
|
15,061 | 1,212 | 1,269 | 271 | 329 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,048 | -1,159 | -2,683 | -4,046 | -4,046 |
| IV. Inventories |
|
|
136,146 | 135,755 | 180,656 | 175,892 | 143,838 |
| 1. Inventories |
|
|
136,146 | 135,755 | 181,537 | 176,772 | 144,037 |
| 2. Provision for decline in value of inventories |
|
|
| | -880 | -880 | -199 |
| V. Other current assets |
|
|
1,150 | 239 | 1,175 | 1,086 | 162 |
| 1. Short-term prepaid expenses |
|
|
1,147 | 228 | 381 | 1,086 | 162 |
| 2. Deductible VAT |
|
|
| | 794 | | |
| 3. Taxes and the State Receivables |
|
|
3 | 11 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
87,814 | 77,107 | 89,474 | 79,341 | 72,970 |
| I. Long-term receivables |
|
|
336 | 240 | 257 | 257 | 239 |
| 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 |
|
|
336 | 240 | 257 | 257 | 239 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
86,212 | 76,382 | 88,627 | 78,875 | 72,481 |
| 1. Tangible fixed assets |
|
|
81,110 | 71,545 | 87,304 | 77,817 | 71,687 |
| - Cost |
|
|
163,188 | 165,545 | 192,887 | 196,344 | 201,653 |
| - Accumulated depreciation |
|
|
-82,078 | -94,000 | -105,583 | -118,527 | -129,965 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,102 | 4,837 | 1,323 | 1,058 | 793 |
| - Cost |
|
|
5,389 | 5,389 | 2,140 | 2,140 | 2,140 |
| - Accumulated depreciation |
|
|
-287 | -552 | -817 | -1,081 | -1,346 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
181 | | 473 | | 43 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
181 | | 473 | | 43 |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,084 | 485 | 117 | 209 | 208 |
| 1. Long-term prepaid expenses |
|
|
1,084 | 485 | 117 | 209 | 208 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
292,579 | 260,370 | 321,388 | 314,019 | 279,953 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
109,661 | 81,802 | 135,575 | 124,164 | 96,139 |
| I. Current liabilities |
|
|
105,663 | 78,992 | 118,930 | 110,571 | 83,831 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
52,725 | 19,137 | 48,935 | 76,025 | 51,701 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
26,817 | 39,303 | 57,450 | 19,406 | 22,220 |
| 4. Advances from customers |
|
|
4,798 | 9,086 | 218 | 1,129 | 310 |
| 5. Taxes and other payables to the State Budget |
|
|
2,457 | 974 | 1,523 | 1,895 | 1,579 |
| 6. Payables to employees |
|
|
5,329 | 5,579 | 6,112 | 6,937 | 3,521 |
| 7. Short-term accrued expenses |
|
|
468 | 882 | 959 | 1,289 | 75 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,268 | 1,121 | 992 | 1,075 | 1,109 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,801 | 2,909 | 2,741 | 2,815 | 3,317 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,998 | 2,810 | 16,645 | 13,593 | 12,308 |
| 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 |
|
|
2,760 | 2,810 | 1,610 | 1,210 | 1,060 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
805 | | 15,035 | 12,383 | 11,248 |
| 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 |
|
|
433 | | | | |
| B. OWNER'S EQUITY |
|
|
182,918 | 178,568 | 185,813 | 189,855 | 183,814 |
| I. ShareHolder's equity |
|
|
182,918 | 178,568 | 185,813 | 189,855 | 183,814 |
| 1. Owner's investment capital |
|
|
98,000 | 98,000 | 98,000 | 98,000 | 98,000 |
| 2. Share capital surplus |
|
|
51,026 | 51,026 | 51,026 | 51,026 | 51,026 |
| 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 |
|
|
26,287 | 26,287 | 26,287 | 26,287 | 26,287 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,605 | 3,255 | 10,500 | 14,542 | 8,501 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
500 | 1,500 | 1,900 | 2,000 | 2,000 |
| - Profit after tax undistributed this period |
|
|
7,105 | 1,755 | 8,600 | 12,542 | 6,501 |
| 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 |
|
|
292,579 | 260,370 | 321,388 | 314,019 | 279,953 |
There is no report.
|
|