|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
121,699 | 114,765 | 137,226 | 153,169 | 173,019 |
| I. Cash and cash equivalents |
|
|
28,840 | 25,559 | 27,017 | 39,765 | 52,629 |
| 1. Cash |
|
|
16,840 | 13,559 | 24,017 | 39,765 | 51,429 |
| 2. Cash equivalents |
|
|
12,000 | 12,000 | 3,000 | | 1,200 |
| II. Short-term financial investments |
|
|
| | 15,000 | 15,000 | 15,695 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 15,000 | 15,000 | 15,695 |
| III. Short-term receivables |
|
|
43,529 | 45,182 | 42,056 | 48,317 | 49,903 |
| 1. Short-term receivables of customers |
|
|
34,442 | 38,551 | 37,403 | 36,203 | 41,761 |
| 2. Prepayments to suppliers |
|
|
2,768 | 1,397 | 1,675 | 2,405 | 4,118 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
972 | 1,306 | 74 | | |
| 6. Other short-term receivables |
|
|
6,574 | 4,351 | 2,946 | 9,752 | 4,066 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,227 | -423 | -42 | -42 | -42 |
| IV. Inventories |
|
|
46,188 | 40,290 | 48,423 | 47,427 | 51,071 |
| 1. Inventories |
|
|
49,031 | 43,825 | 52,919 | 52,549 | 56,954 |
| 2. Provision for decline in value of inventories |
|
|
-2,843 | -3,536 | -4,497 | -5,121 | -5,883 |
| V. Other current assets |
|
|
3,142 | 3,735 | 4,730 | 2,660 | 3,720 |
| 1. Short-term prepaid expenses |
|
|
8 | 8 | 77 | 79 | 52 |
| 2. Deductible VAT |
|
|
2,672 | 3,103 | 3,071 | 1,496 | 2,542 |
| 3. Taxes and the State Receivables |
|
|
462 | 623 | 1,581 | 1,085 | 1,126 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
82,602 | 77,842 | 70,606 | 68,959 | 67,914 |
| I. Long-term receivables |
|
|
629 | | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
629 | | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
80,570 | 76,450 | 69,451 | 67,995 | 66,352 |
| 1. Tangible fixed assets |
|
|
80,121 | 76,070 | 69,140 | 67,753 | 66,179 |
| - Cost |
|
|
204,879 | 214,710 | 219,964 | 230,238 | 241,588 |
| - Accumulated depreciation |
|
|
-124,758 | -138,640 | -150,824 | -162,485 | -175,409 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
449 | 380 | 311 | 242 | 173 |
| - Cost |
|
|
736 | 736 | 736 | 736 | 736 |
| - Accumulated depreciation |
|
|
-286 | -355 | -424 | -494 | -563 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
61 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
61 | | | | |
| IV. Long-term financial investments |
|
|
174 | 174 | 174 | 174 | 174 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
174 | 174 | 174 | 174 | 174 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,169 | 1,218 | 981 | 790 | 1,388 |
| 1. Long-term prepaid expenses |
|
|
669 | 581 | 591 | 504 | 823 |
| 2. Deferred income tax assets |
|
|
500 | 637 | 390 | 286 | 564 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
204,301 | 192,607 | 207,832 | 222,129 | 240,932 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
83,855 | 56,102 | 52,146 | 47,891 | 50,012 |
| I. Current liabilities |
|
|
71,855 | 48,102 | 52,146 | 47,891 | 50,012 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
27,994 | 6,292 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
18,316 | 14,778 | 23,995 | 22,367 | 23,749 |
| 4. Advances from customers |
|
|
3,119 | 4,660 | 2,798 | 1,299 | 2,168 |
| 5. Taxes and other payables to the State Budget |
|
|
6,114 | 3,885 | 3,851 | 4,956 | 5,277 |
| 6. Payables to employees |
|
|
15,049 | 17,165 | 20,056 | 17,567 | 17,196 |
| 7. Short-term accrued expenses |
|
|
755 | 497 | 216 | 204 | 487 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
487 | 805 | 783 | 1,058 | 694 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
20 | 20 | 446 | 441 | 441 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,000 | 8,000 | | | |
| 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 |
|
|
12,000 | 8,000 | | | |
| 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 |
|
|
120,447 | 136,505 | 155,686 | 174,237 | 190,920 |
| I. ShareHolder's equity |
|
|
120,447 | 136,505 | 155,686 | 174,237 | 190,920 |
| 1. Owner's investment capital |
|
|
39,405 | 41,351 | 41,351 | 41,351 | 41,351 |
| 2. Share capital surplus |
|
|
6,524 | 10,395 | 10,395 | 10,395 | 10,395 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-550 | -550 | -550 | -550 | -550 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
43,700 | 55,942 | 67,541 | 87,363 | 104,938 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
31,367 | 29,368 | 36,950 | 35,678 | 34,787 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,521 | 2,095 | -472 | | |
| - Profit after tax undistributed this period |
|
|
28,846 | 27,273 | 37,422 | 35,678 | 34,787 |
| 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 |
|
|
204,301 | 192,607 | 207,832 | 222,129 | 240,932 |
There is no report.
|
|