|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
41,585 | 23,923 | 13,600 | 20,245 | 26,968 |
| I. Cash and cash equivalents |
|
|
5,390 | 1,075 | 4,826 | 11,746 | 21,743 |
| 1. Cash |
|
|
1,990 | 1,075 | 4,826 | 10,246 | 6,743 |
| 2. Cash equivalents |
|
|
3,400 | | | 1,500 | 15,000 |
| II. Short-term financial investments |
|
|
| | | 1,000 | 2,083 |
| 1. Trading securities |
|
|
| | | | 2,083 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 1,000 | |
| III. Short-term receivables |
|
|
28,592 | 22,526 | 8,419 | 5,194 | 2,770 |
| 1. Short-term receivables of customers |
|
|
29,401 | 23,168 | 7,999 | 4,176 | 3,294 |
| 2. Prepayments to suppliers |
|
|
40 | 41 | 952 | 1,826 | 89 |
| 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 |
|
|
583 | 209 | 242 | 72 | 311 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,432 | -892 | -774 | -880 | -925 |
| IV. Inventories |
|
|
1,666 | 103 | 129 | 184 | 137 |
| 1. Inventories |
|
|
1,666 | 103 | 129 | 184 | 137 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5,937 | 219 | 227 | 2,121 | 235 |
| 1. Short-term prepaid expenses |
|
|
300 | 219 | 227 | 215 | 235 |
| 2. Deductible VAT |
|
|
5,638 | | | 1,906 | |
| 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 |
|
|
259,045 | 244,271 | 230,566 | 227,607 | 218,413 |
| I. Long-term receivables |
|
|
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 | | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
67,536 | 60,421 | 52,090 | 14,787 | 14,336 |
| 1. Tangible fixed assets |
|
|
67,536 | 60,421 | 52,090 | 14,787 | 14,336 |
| - Cost |
|
|
117,016 | 118,379 | 118,561 | 56,945 | 58,671 |
| - Accumulated depreciation |
|
|
-49,480 | -57,958 | -66,471 | -42,158 | -44,336 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
185,361 | 181,037 | 176,205 | 208,532 | 196,647 |
| - Cost |
|
|
196,247 | 196,747 | 196,747 | 264,293 | 264,293 |
| - Accumulated depreciation |
|
|
-10,887 | -15,710 | -20,543 | -55,762 | -67,646 |
| IV. Long-term assets in progress |
|
|
81 | 81 | 81 | 857 | 81 |
| 1. Costs of long-term production, business in progress |
|
|
81 | | | | 81 |
| 2. Costs of construction in progress |
|
|
| 81 | 81 | 857 | |
| 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 |
|
|
5,067 | 2,733 | 2,190 | 3,431 | 7,349 |
| 1. Long-term prepaid expenses |
|
|
5,067 | 2,733 | 2,190 | 3,431 | 7,349 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
300,630 | 268,195 | 244,166 | 247,852 | 245,381 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
194,572 | 148,090 | 118,319 | 96,499 | 64,389 |
| I. Current liabilities |
|
|
49,089 | 35,406 | 19,744 | 18,766 | 28,337 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
23,337 | 11,967 | 5,387 | 920 | 720 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,714 | 5,470 | 350 | 70 | 1,075 |
| 4. Advances from customers |
|
|
528 | 19 | 180 | 258 | 12 |
| 5. Taxes and other payables to the State Budget |
|
|
2,934 | 3,418 | 1,876 | 3,245 | 10,127 |
| 6. Payables to employees |
|
|
1,622 | 1,758 | 1,201 | 3,744 | 4,828 |
| 7. Short-term accrued expenses |
|
|
744 | 186 | 187 | 511 | 155 |
| 8. Short-term intercompany payables |
|
|
9,740 | | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 4,568 | 4,225 | 4,576 | 5,932 |
| 11. Other short-term payables |
|
|
3,000 | 3,476 | 1,421 | 1,475 | 1,502 |
| 12. Provision for short term payables |
|
|
1,300 | 1,190 | 800 | | |
| 13. Bonus and welfare fund |
|
|
2,170 | 3,355 | 4,116 | 3,968 | 3,986 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
145,484 | 112,684 | 98,575 | 77,733 | 36,052 |
| 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 |
|
|
13,484 | 12,684 | 12,575 | 16,293 | 19,132 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
132,000 | 100,000 | 86,000 | 61,440 | 16,920 |
| 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 |
|
|
106,057 | 120,105 | 125,847 | 151,353 | 180,992 |
| I. ShareHolder's equity |
|
|
106,057 | 120,105 | 125,847 | 151,353 | 180,992 |
| 1. Owner's investment capital |
|
|
52,897 | 52,897 | 52,897 | 52,897 | 52,897 |
| 2. Share capital surplus |
|
|
106 | 106 | 106 | 106 | 106 |
| 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 |
|
|
31,241 | 30,850 | 30,850 | 30,850 | 30,850 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
21,813 | 36,252 | 41,994 | 67,500 | 97,139 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,666 | 15,000 | 29,986 | 36,200 | 55,616 |
| - Profit after tax undistributed this period |
|
|
20,146 | 21,252 | 12,008 | 31,300 | 41,522 |
| 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 |
|
|
300,630 | 268,195 | 244,166 | 247,852 | 245,381 |
There is no report.
|
|