|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
61,062 | 93,946 | 116,558 | 97,233 | 76,901 |
| I. Cash and cash equivalents |
|
|
4,780 | 8,942 | 7,323 | 8,596 | 3,703 |
| 1. Cash |
|
|
4,780 | 8,942 | 7,323 | 8,596 | 3,703 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
21,676 | 46,618 | 41,892 | 35,022 | 36,099 |
| 1. Short-term receivables of customers |
|
|
20,264 | 18,042 | 32,646 | 35,544 | 28,207 |
| 2. Prepayments to suppliers |
|
|
1,188 | 27,975 | 7,168 | 1,010 | 8,954 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
5 | 456 | 44 | | 15 |
| 6. Other short-term receivables |
|
|
219 | 999 | 2,361 | 244 | 597 |
| 7. Provision for doubtful short-term receivables |
|
|
| -854 | -327 | -1,776 | -1,674 |
| IV. Inventories |
|
|
34,406 | 36,837 | 62,554 | 50,631 | 35,672 |
| 1. Inventories |
|
|
34,968 | 37,410 | 65,093 | 58,780 | 44,055 |
| 2. Provision for decline in value of inventories |
|
|
-562 | -573 | -2,539 | -8,149 | -8,383 |
| V. Other current assets |
|
|
200 | 1,549 | 4,790 | 2,984 | 1,428 |
| 1. Short-term prepaid expenses |
|
|
200 | 152 | 739 | 46 | 106 |
| 2. Deductible VAT |
|
|
| 1,397 | 4,051 | 2,937 | 1,322 |
| 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 |
|
|
35,343 | 36,420 | 48,022 | 5,451 | 38,363 |
| I. Long-term receivables |
|
|
199 | 137 | 247 | 266 | 38 |
| 1. Long-term customer's receivables |
|
|
224 | 15 | 1,226 | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
123 | 61 | | 15 | 29 |
| 5. Other long-term receivables |
|
|
147 | 128 | 303 | 251 | 9 |
| 6. Provision for doubtful long-term receivables |
|
|
-295 | -67 | -1,283 | | |
| II. Fixed assets |
|
|
32,177 | 30,133 | 36,504 | 40,501 | 35,634 |
| 1. Tangible fixed assets |
|
|
21,490 | 19,829 | 17,956 | 23,590 | 20,361 |
| - Cost |
|
|
76,108 | 78,435 | 72,066 | 78,586 | 80,427 |
| - Accumulated depreciation |
|
|
-54,618 | -58,605 | -54,110 | -54,995 | -60,066 |
| 2. Fixed assets of financial leasing |
|
|
| | 8,628 | 7,375 | 6,121 |
| - Cost |
|
|
| | 8,774 | 8,774 | 8,774 |
| - Accumulated depreciation |
|
|
| | -146 | -1,400 | -2,653 |
| 3. Intangible fixed assets |
|
|
10,688 | 10,304 | 9,920 | 9,536 | 9,152 |
| - Cost |
|
|
13,269 | 13,269 | 13,269 | 13,269 | 13,269 |
| - Accumulated depreciation |
|
|
-2,581 | -2,965 | -3,349 | -3,733 | -4,117 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,615 | 4,460 | 7,840 | 1,062 | 217 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,615 | 4,460 | 7,840 | 1,062 | 217 |
| IV. Long-term financial investments |
|
|
197 | 197 | 197 | 197 | 197 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,550 | | | | |
| 3. Other investments in equity instruments |
|
|
197 | 197 | 197 | 197 | 197 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,550 | | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,155 | 1,493 | 3,234 | 3,425 | 2,277 |
| 1. Long-term prepaid expenses |
|
|
1,155 | 1,493 | 3,234 | 3,425 | 2,277 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
96,405 | 130,366 | 164,580 | 102,683 | 115,264 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
24,815 | 52,548 | 70,048 | 49,436 | 28,695 |
| I. Current liabilities |
|
|
24,417 | 47,968 | 59,813 | 42,754 | 28,683 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
8,372 | 18,617 | 34,222 | 26,495 | 13,691 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
8,015 | 2,932 | 4,983 | 3,949 | 2,932 |
| 4. Advances from customers |
|
|
103 | 16,043 | 2,436 | 141 | 1,400 |
| 5. Taxes and other payables to the State Budget |
|
|
1,070 | 1,224 | 2,606 | 981 | 628 |
| 6. Payables to employees |
|
|
1,706 | 3,494 | 7,479 | 3,926 | 3,211 |
| 7. Short-term accrued expenses |
|
|
796 | 1,562 | 2,781 | 2,468 | 2,262 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 1,100 | 794 | 396 |
| 11. Other short-term payables |
|
|
366 | 514 | 541 | 959 | 1,310 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,990 | 3,581 | 3,666 | 3,041 | 2,852 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
397 | 4,580 | 10,235 | 6,681 | 12 |
| 1. Long-term payables to sellers |
|
|
| | | | 12 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
397 | 454 | 500 | 252 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| 4,127 | 9,735 | 6,429 | |
| 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 |
|
|
71,591 | 77,818 | 94,532 | 93,248 | 86,569 |
| I. ShareHolder's equity |
|
|
71,556 | 77,784 | 94,498 | 93,214 | 86,535 |
| 1. Owner's investment capital |
|
|
36,754 | 36,754 | 36,754 | 36,754 | 67,962 |
| 2. Share capital surplus |
|
|
1,252 | 1,252 | 1,252 | 1,252 | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-38 | -38 | -38 | -38 | -38 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
22,718 | 23,176 | 23,176 | 33,048 | 10,833 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,716 | 1,418 | 1,894 | 1,800 | 1,178 |
| 11. After tax undistributed profit |
|
|
9,154 | 15,222 | 31,459 | 20,398 | 6,601 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,479 | 2,210 | 7,735 | 7,732 | 1,193 |
| - Profit after tax undistributed this period |
|
|
6,675 | 13,012 | 23,724 | 12,666 | 5,408 |
| 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 |
|
|
34 | 34 | 34 | 34 | 34 |
| 1. Funding resources |
|
|
34 | 34 | 34 | 34 | 34 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
96,405 | 130,366 | 164,580 | 142,683 | 115,264 |
There is no report.
|
|