|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
93,594 | 69,842 | 83,725 | 73,807 | 80,642 |
| I. Cash and cash equivalents |
|
|
6,809 | 12,724 | 26,381 | 10,148 | 5,687 |
| 1. Cash |
|
|
3,809 | 6,724 | 23,381 | 5,127 | 2,687 |
| 2. Cash equivalents |
|
|
3,000 | 6,000 | 3,000 | 5,021 | 3,000 |
| II. Short-term financial investments |
|
|
46,366 | 33,766 | 31,109 | 42,434 | 55,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
46,366 | 33,766 | 31,109 | 42,434 | 55,000 |
| III. Short-term receivables |
|
|
30,436 | 13,516 | 15,797 | 12,284 | 12,527 |
| 1. Short-term receivables of customers |
|
|
30,491 | 13,426 | 16,495 | 13,010 | 12,071 |
| 2. Prepayments to suppliers |
|
|
467 | 737 | 219 | 263 | 291 |
| 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 |
|
|
1,163 | 1,037 | 767 | 850 | 992 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,685 | -1,685 | -1,685 | -1,839 | -828 |
| IV. Inventories |
|
|
5,850 | 6,073 | 5,852 | 5,994 | 5,533 |
| 1. Inventories |
|
|
5,850 | 6,073 | 5,852 | 5,994 | 5,533 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,134 | 3,763 | 4,587 | 2,947 | 1,894 |
| 1. Short-term prepaid expenses |
|
|
126 | 107 | 281 | 21 | |
| 2. Deductible VAT |
|
|
3,566 | 3,572 | 3,731 | 2,926 | 1,894 |
| 3. Taxes and the State Receivables |
|
|
442 | 84 | 575 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
101,533 | 122,970 | 128,290 | 112,175 | 104,990 |
| I. Long-term receivables |
|
|
| 16,466 | 12,356 | | |
| 1. Long-term customer's receivables |
|
|
| 16,466 | 12,356 | | |
| 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 |
|
|
100,110 | 104,872 | 115,194 | 111,563 | 104,048 |
| 1. Tangible fixed assets |
|
|
99,360 | 104,260 | 114,637 | 111,028 | 103,531 |
| - Cost |
|
|
222,172 | 238,688 | 261,804 | 269,630 | 274,335 |
| - Accumulated depreciation |
|
|
-122,813 | -134,428 | -147,166 | -158,602 | -170,804 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
751 | 612 | 557 | 535 | 517 |
| - Cost |
|
|
1,062 | 1,062 | 1,062 | 1,062 | 1,062 |
| - Accumulated depreciation |
|
|
-311 | -450 | -505 | -528 | -545 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,423 | 1,025 | 239 | 231 | 231 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,423 | 1,025 | 239 | 231 | 231 |
| 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 |
|
|
| 607 | 501 | 381 | 711 |
| 1. Long-term prepaid expenses |
|
|
| 607 | 501 | 381 | 711 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
195,127 | 192,812 | 212,015 | 185,982 | 185,632 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,828 | 22,213 | 39,002 | 16,783 | 18,614 |
| I. Current liabilities |
|
|
20,828 | 22,213 | 39,002 | 16,783 | 18,614 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
12,606 | 12,996 | 30,788 | 10,875 | 12,951 |
| 4. Advances from customers |
|
|
437 | 562 | 332 | 82 | 113 |
| 5. Taxes and other payables to the State Budget |
|
|
152 | 326 | 99 | 634 | 693 |
| 6. Payables to employees |
|
|
2,298 | 3,940 | 3,319 | 1,070 | 1,552 |
| 7. Short-term accrued expenses |
|
|
| 8 | | 16 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
253 | 225 | 338 | 315 | 249 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,083 | 4,155 | 4,125 | 3,791 | 3,057 |
| 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 |
|
|
174,299 | 170,598 | 173,014 | 169,199 | 167,018 |
| I. ShareHolder's equity |
|
|
174,299 | 170,598 | 173,014 | 169,199 | 167,018 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 2. Share capital surplus |
|
|
6,043 | 6,043 | 6,043 | 6,043 | 6,043 |
| 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 |
|
|
21,064 | 21,688 | 24,114 | 27,167 | 28,984 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
47,192 | 42,868 | 42,856 | 35,988 | 31,990 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
34,725 | 30,735 | 27,591 | 26,903 | 22,978 |
| - Profit after tax undistributed this period |
|
|
12,467 | 12,133 | 15,265 | 9,086 | 9,012 |
| 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 |
|
|
195,127 | 192,812 | 212,015 | 185,982 | 185,632 |
There is no report.
|
|