|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
40,039 | 42,609 | 41,659 | 51,999 | 58,647 |
| I. Cash and cash equivalents |
|
|
3,246 | 6,272 | 3,641 | 1,853 | 6,879 |
| 1. Cash |
|
|
3,246 | 1,725 | 3,641 | 1,853 | 3,871 |
| 2. Cash equivalents |
|
|
| 4,548 | | | 3,008 |
| II. Short-term financial investments |
|
|
8,500 | 14,700 | 13,700 | 18,870 | 24,780 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
8,500 | 14,700 | 13,700 | 18,870 | 24,780 |
| III. Short-term receivables |
|
|
2,819 | 3,418 | 3,699 | 5,577 | 2,075 |
| 1. Short-term receivables of customers |
|
|
1,185 | 1,221 | 1,335 | 1,119 | 540 |
| 2. Prepayments to suppliers |
|
|
1,019 | 1,310 | 1,036 | 68 | 79 |
| 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 |
|
|
615 | 888 | 1,328 | 4,389 | 1,457 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
25,131 | 18,049 | 20,419 | 25,453 | 24,811 |
| 1. Inventories |
|
|
25,131 | 18,049 | 20,419 | 25,453 | 24,811 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
343 | 170 | 200 | 247 | 102 |
| 1. Short-term prepaid expenses |
|
|
303 | 170 | 115 | 226 | 91 |
| 2. Deductible VAT |
|
|
40 | | 82 | 21 | 12 |
| 3. Taxes and the State Receivables |
|
|
| | 3 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,954 | 9,005 | 14,618 | 12,952 | 12,613 |
| 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 |
|
|
10,632 | 8,676 | 14,113 | 12,510 | 12,239 |
| 1. Tangible fixed assets |
|
|
10,632 | 8,676 | 6,966 | 5,363 | 5,092 |
| - Cost |
|
|
44,523 | 44,523 | 44,614 | 43,809 | 45,420 |
| - Accumulated depreciation |
|
|
-33,891 | -35,847 | -37,648 | -38,446 | -40,327 |
| 2. Fixed assets of financial leasing |
|
|
| | 7,147 | | |
| - Cost |
|
|
| | 7,707 | | |
| - Accumulated depreciation |
|
|
| | -560 | | |
| 3. Intangible fixed assets |
|
|
| | | 7,147 | 7,147 |
| - Cost |
|
|
560 | 560 | | 7,707 | 7,707 |
| - Accumulated depreciation |
|
|
-560 | -560 | | -560 | -560 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
313 | 313 | 313 | 313 | 313 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
313 | 313 | 313 | 313 | 313 |
| 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 |
|
|
9 | 16 | 192 | 129 | 61 |
| 1. Long-term prepaid expenses |
|
|
9 | 16 | 192 | 129 | 61 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
50,993 | 51,614 | 56,277 | 64,951 | 71,260 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
19,003 | 16,694 | 18,362 | 23,196 | 24,253 |
| I. Current liabilities |
|
|
18,722 | 16,433 | 18,062 | 22,876 | 23,915 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,605 | | | 701 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,283 | 9,697 | 11,326 | 14,705 | 14,759 |
| 4. Advances from customers |
|
|
| 90 | 140 | 20 | 86 |
| 5. Taxes and other payables to the State Budget |
|
|
447 | 446 | 33 | 346 | 1,214 |
| 6. Payables to employees |
|
|
2,352 | 2,302 | 2,385 | 2,754 | 2,693 |
| 7. Short-term accrued expenses |
|
|
60 | 73 | 230 | 71 | 83 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
628 | 351 | 261 | 359 | 372 |
| 11. Other short-term payables |
|
|
373 | 493 | 522 | 546 | 666 |
| 12. Provision for short term payables |
|
|
2,250 | 2,100 | 2,100 | 2,150 | 2,600 |
| 13. Bonus and welfare fund |
|
|
725 | 880 | 1,065 | 1,223 | 1,443 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
281 | 261 | 300 | 320 | 338 |
| 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 |
|
|
210 | 210 | 254 | 280 | 304 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8 | | | | |
| 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 |
|
|
64 | 52 | 46 | 40 | 34 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
31,990 | 34,920 | 37,915 | 41,755 | 47,007 |
| I. ShareHolder's equity |
|
|
31,990 | 34,920 | 37,915 | 41,755 | 47,007 |
| 1. Owner's investment capital |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
| 2. Share capital surplus |
|
|
3,230 | 3,230 | 3,230 | 3,230 | 3,230 |
| 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 |
|
|
7,703 | 9,063 | 11,145 | 13,945 | 14,989 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,057 | 7,627 | 8,539 | 9,580 | 13,788 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,171 | 6,057 | 3,796 | 4,089 | 6,802 |
| - Profit after tax undistributed this period |
|
|
3,886 | 1,570 | 4,743 | 5,490 | 6,986 |
| 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 |
|
|
50,993 | 51,614 | 56,277 | 64,951 | 71,260 |
There is no report.
|
|