|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
75,108 | 89,238 | 80,688 | 119,803 | 135,674 |
| I. Cash and cash equivalents |
|
|
49,586 | 51,271 | 22,184 | 35,325 | 47,312 |
| 1. Cash |
|
|
18,964 | 20,653 | 14,939 | 11,600 | 15,043 |
| 2. Cash equivalents |
|
|
30,622 | 30,618 | 7,245 | 23,725 | 32,268 |
| II. Short-term financial investments |
|
|
13,135 | 25,895 | 39,626 | 61,661 | 65,224 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
13,135 | 25,895 | 39,626 | 61,661 | 65,224 |
| III. Short-term receivables |
|
|
4,540 | 5,445 | 12,775 | 6,773 | 8,100 |
| 1. Short-term receivables of customers |
|
|
4,722 | 5,436 | 13,034 | 6,458 | 6,749 |
| 2. Prepayments to suppliers |
|
|
| 169 | 191 | 494 | 1,573 |
| 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 |
|
|
1,052 | 1,072 | 1,558 | 2,112 | 2,074 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,235 | -1,232 | -2,009 | -2,290 | -2,295 |
| IV. Inventories |
|
|
6,070 | 6,310 | 4,731 | 14,894 | 13,874 |
| 1. Inventories |
|
|
6,070 | 6,310 | 5,083 | 15,258 | 14,001 |
| 2. Provision for decline in value of inventories |
|
|
| | -352 | -364 | -128 |
| V. Other current assets |
|
|
1,777 | 318 | 1,372 | 1,149 | 1,164 |
| 1. Short-term prepaid expenses |
|
|
466 | 203 | 377 | 202 | |
| 2. Deductible VAT |
|
|
1,086 | | | 618 | 774 |
| 3. Taxes and the State Receivables |
|
|
225 | 115 | 995 | 329 | 390 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
117,640 | 97,823 | 83,983 | 77,426 | 76,603 |
| 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 |
|
|
93,821 | 81,630 | 66,454 | 67,620 | 75,726 |
| 1. Tangible fixed assets |
|
|
93,501 | 81,428 | 65,733 | 66,032 | 73,603 |
| - Cost |
|
|
341,271 | 347,189 | 350,444 | 369,618 | 396,682 |
| - Accumulated depreciation |
|
|
-247,771 | -265,761 | -284,711 | -303,586 | -323,079 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
320 | 201 | 721 | 1,588 | 2,123 |
| - Cost |
|
|
2,748 | 2,858 | 1,786 | 2,978 | 4,306 |
| - Accumulated depreciation |
|
|
-2,428 | -2,656 | -1,064 | -1,390 | -2,183 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
527 | 578 | 2,934 | 821 | 877 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
527 | 578 | 2,934 | 821 | 877 |
| 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 |
|
|
23,293 | 15,615 | 14,595 | 8,985 | |
| 1. Long-term prepaid expenses |
|
|
23,293 | 15,615 | 14,595 | 8,985 | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
192,748 | 187,061 | 164,670 | 197,229 | 212,277 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
66,272 | 59,627 | 35,942 | 60,548 | 78,927 |
| I. Current liabilities |
|
|
66,272 | 59,627 | 35,942 | 60,548 | 78,927 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
41,832 | 36,770 | 12,957 | 33,450 | 47,145 |
| 4. Advances from customers |
|
|
1,047 | 1,863 | 2,098 | 1,127 | 1,259 |
| 5. Taxes and other payables to the State Budget |
|
|
3,611 | 4,162 | 2,934 | 7,538 | 8,191 |
| 6. Payables to employees |
|
|
16,413 | 13,668 | 13,176 | 13,004 | 15,195 |
| 7. Short-term accrued expenses |
|
|
206 | 206 | 279 | 744 | 1,386 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,088 | 699 | 1,787 | 1,425 | 2,295 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,076 | 2,259 | 2,711 | 3,260 | 3,456 |
| 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 |
|
|
126,476 | 127,434 | 128,728 | 136,681 | 133,349 |
| I. ShareHolder's equity |
|
|
126,476 | 127,434 | 128,728 | 136,681 | 133,349 |
| 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
| 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 |
|
|
28,991 | 28,991 | 28,991 | 29,698 | 29,698 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,485 | 8,442 | 9,737 | 16,983 | 13,652 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | 5,190 | -5,947 |
| - Profit after tax undistributed this period |
|
|
7,485 | 8,442 | 9,737 | 11,793 | 19,598 |
| 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 |
|
|
192,748 | 187,061 | 164,670 | 197,229 | 212,277 |
There is no report.
|
|