|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
53,515 | 51,682 | 58,310 | 61,959 | 69,198 |
| I. Cash and cash equivalents |
|
|
30,216 | 19,385 | 13,331 | 11,095 | 14,815 |
| 1. Cash |
|
|
4,583 | 3,115 | 2,876 | 2,745 | 4,895 |
| 2. Cash equivalents |
|
|
25,633 | 16,270 | 10,455 | 8,350 | 9,920 |
| II. Short-term financial investments |
|
|
1,000 | 1,500 | 18,568 | 27,255 | 31,253 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,000 | 1,500 | 18,568 | 27,255 | 31,253 |
| III. Short-term receivables |
|
|
13,732 | 20,386 | 16,858 | 13,265 | 15,448 |
| 1. Short-term receivables of customers |
|
|
3,416 | 7,318 | 7,098 | 7,415 | 7,180 |
| 2. Prepayments to suppliers |
|
|
10,583 | 7,790 | 7,893 | 7,086 | 7,104 |
| 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 |
|
|
6,799 | 12,343 | 8,933 | 5,830 | 8,229 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,066 | -7,066 | -7,066 | -7,066 | -7,066 |
| IV. Inventories |
|
|
3,882 | 5,409 | 4,844 | 6,344 | 4,699 |
| 1. Inventories |
|
|
3,882 | 5,409 | 4,844 | 6,344 | 4,699 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,685 | 5,002 | 4,709 | 3,999 | 2,983 |
| 1. Short-term prepaid expenses |
|
|
437 | 319 | 359 | 358 | 312 |
| 2. Deductible VAT |
|
|
4,042 | 4,477 | 4,144 | 3,436 | 2,465 |
| 3. Taxes and the State Receivables |
|
|
206 | 206 | 206 | 206 | 206 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
126,080 | 91,468 | 82,956 | 76,716 | 66,405 |
| I. Long-term receivables |
|
|
2,252 | 2,209 | 2,116 | 2,000 | 2,000 |
| 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 |
|
|
2,252 | 2,209 | 2,116 | 2,000 | 2,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
15,461 | 25,730 | 23,955 | 22,630 | 20,055 |
| 1. Tangible fixed assets |
|
|
15,370 | 25,608 | 23,851 | 22,542 | 19,984 |
| - Cost |
|
|
19,342 | 31,301 | 31,738 | 32,730 | 32,436 |
| - Accumulated depreciation |
|
|
-3,971 | -5,693 | -7,887 | -10,188 | -12,452 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
90 | 122 | 105 | 88 | 71 |
| - Cost |
|
|
94 | 135 | 135 | 135 | 135 |
| - Accumulated depreciation |
|
|
-4 | -14 | -31 | -48 | -65 |
| III. Real Estate Investments |
|
|
27,307 | 26,096 | 24,885 | 23,675 | 22,464 |
| - Cost |
|
|
29,749 | 29,749 | 29,749 | 29,749 | 29,749 |
| - Accumulated depreciation |
|
|
-2,443 | -3,653 | -4,864 | -6,075 | -7,286 |
| IV. Long-term assets in progress |
|
|
46,626 | 1,456 | 1,222 | 1,198 | 552 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
46,626 | 1,456 | 1,222 | 1,198 | 552 |
| IV. Long-term financial investments |
|
|
4,258 | 4,220 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
4,258 | 4,220 | | | |
| 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 |
|
|
30,176 | 31,757 | 30,778 | 27,214 | 21,335 |
| 1. Long-term prepaid expenses |
|
|
30,176 | 31,757 | 30,778 | 27,214 | 21,335 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
179,595 | 143,149 | 141,265 | 138,675 | 135,603 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
80,100 | 42,728 | 39,421 | 36,345 | 33,493 |
| I. Current liabilities |
|
|
78,731 | 41,864 | 38,577 | 35,017 | 19,383 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,341 | 1,322 | 1,372 | 640 | 800 |
| 4. Advances from customers |
|
|
11,057 | 9,620 | 9,269 | 8,842 | 6,590 |
| 5. Taxes and other payables to the State Budget |
|
|
579 | 533 | 986 | 744 | 1,767 |
| 6. Payables to employees |
|
|
1,544 | 1,412 | 2,355 | 2,699 | 3,654 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
26,095 | 23,821 | 19,866 | 18,131 | 2,429 |
| 11. Other short-term payables |
|
|
31,986 | 5,054 | 4,607 | 3,952 | 4,133 |
| 12. Provision for short term payables |
|
|
| | | 9 | |
| 13. Bonus and welfare fund |
|
|
129 | 102 | 120 | | 9 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,368 | 864 | 844 | 1,328 | 14,111 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
512 | | | 56 | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
759 | 759 | 844 | 1,272 | 850 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
97 | 105 | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | 13,261 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
99,496 | 100,422 | 101,844 | 102,330 | 102,110 |
| I. ShareHolder's equity |
|
|
99,496 | 100,422 | 101,844 | 102,330 | 102,110 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 2. Share capital surplus |
|
|
12,739 | 12,739 | 12,739 | 12,739 | 12,739 |
| 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 |
|
|
1,377 | 1,469 | 1,596 | 1,682 | 1,694 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-16,555 | -16,192 | -15,406 | -15,151 | -15,123 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-18,197 | -16,922 | -16,629 | -15,665 | -14,775 |
| - Profit after tax undistributed this period |
|
|
1,642 | 730 | 1,223 | 514 | -348 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,935 | 2,405 | 2,915 | 3,060 | 2,799 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
179,595 | 143,149 | 141,265 | 138,675 | 135,603 |
There is no report.
|
|