|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
108,361 | 93,805 | 70,944 | 66,508 | 72,257 |
| I. Cash and cash equivalents |
|
|
25,566 | 23,100 | 29,821 | 8,496 | 21,183 |
| 1. Cash |
|
|
25,566 | 23,100 | 14,821 | 8,496 | 9,183 |
| 2. Cash equivalents |
|
|
| | 15,000 | | 12,000 |
| II. Short-term financial investments |
|
|
7,000 | 7,000 | | 2,000 | 2,200 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
7,000 | 7,000 | | 2,000 | 2,200 |
| III. Short-term receivables |
|
|
73,714 | 61,952 | 38,457 | 53,370 | 43,342 |
| 1. Short-term receivables of customers |
|
|
68,929 | 59,851 | 35,855 | 48,984 | 40,477 |
| 2. Prepayments to suppliers |
|
|
2,001 | 286 | 669 | 779 | 1,205 |
| 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 |
|
|
4,322 | 3,441 | 3,559 | 5,231 | 3,286 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,538 | -1,625 | -1,625 | -1,625 | -1,625 |
| IV. Inventories |
|
|
1,591 | 1,573 | 2,193 | 2,159 | 5,324 |
| 1. Inventories |
|
|
1,591 | 1,573 | 2,193 | 2,159 | 5,324 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
490 | 181 | 472 | 484 | 208 |
| 1. Short-term prepaid expenses |
|
|
490 | 181 | 360 | 146 | 208 |
| 2. Deductible VAT |
|
|
| | | 338 | |
| 3. Taxes and the State Receivables |
|
|
| | 112 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
101,495 | 109,289 | 111,192 | 105,091 | 100,650 |
| 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 |
|
|
100,976 | 103,289 | 102,897 | 98,651 | 94,220 |
| 1. Tangible fixed assets |
|
|
100,976 | 103,289 | 102,897 | 98,651 | 94,220 |
| - Cost |
|
|
141,982 | 146,725 | 150,476 | 150,680 | 151,246 |
| - Accumulated depreciation |
|
|
-41,006 | -43,436 | -47,578 | -52,029 | -57,027 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 609 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 609 | | | |
| IV. Long-term financial investments |
|
|
| 5,000 | 7,000 | 5,000 | 5,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| 5,000 | 5,000 | 5,000 | 5,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | 2,000 | | |
| V. Total other long-term assets |
|
|
518 | 391 | 1,294 | 1,441 | 1,431 |
| 1. Long-term prepaid expenses |
|
|
518 | 391 | 1,294 | 1,441 | 1,431 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
209,856 | 203,095 | 182,135 | 171,600 | 172,908 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
65,168 | 58,638 | 38,770 | 31,959 | 32,159 |
| I. Current liabilities |
|
|
65,168 | 58,638 | 38,770 | 31,959 | 32,159 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 1,555 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
43,094 | 37,337 | 19,685 | 18,089 | 16,746 |
| 4. Advances from customers |
|
|
729 | 519 | 279 | 219 | 15 |
| 5. Taxes and other payables to the State Budget |
|
|
4,165 | 2,331 | 3,397 | 2,091 | 2,184 |
| 6. Payables to employees |
|
|
11,434 | 13,111 | 9,853 | 5,422 | 8,132 |
| 7. Short-term accrued expenses |
|
|
118 | 174 | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,531 | 4,956 | 5,325 | 4,583 | 4,985 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
97 | 210 | 232 | | 98 |
| 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 |
|
|
144,688 | 144,457 | 143,365 | 139,640 | 140,748 |
| I. ShareHolder's equity |
|
|
66,062 | 65,831 | 64,739 | 61,014 | 62,122 |
| 1. Owner's investment capital |
|
|
57,500 | 57,500 | 57,500 | 57,500 | 57,500 |
| 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 |
|
|
1,134 | 2,065 | 2,689 | 3,372 | 3,414 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,428 | 6,266 | 4,550 | 142 | 1,208 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
472 | 349 | | | |
| - Profit after tax undistributed this period |
|
|
6,955 | 5,917 | 4,550 | 142 | 1,208 |
| 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 |
|
|
78,626 | 78,626 | 78,626 | 78,626 | 78,626 |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
78,626 | 78,626 | 78,626 | 78,626 | 78,626 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
209,856 | 203,095 | 182,135 | 171,600 | 172,908 |
There is no report.
|
|