|
|
Q2 2020 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
96,249 | 97,834 | 105,374 | 115,205 | 97,070 |
| I. Cash and cash equivalents |
|
|
12,422 | 10,868 | 24,763 | 12,284 | 20,718 |
| 1. Cash |
|
|
11,104 | 9,546 | 9,763 | 8,284 | 5,518 |
| 2. Cash equivalents |
|
|
1,318 | 1,321 | 15,000 | 4,000 | 15,200 |
| II. Short-term financial investments |
|
|
877 | 889 | 5,904 | 2,363 | 5,335 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
877 | 889 | 5,904 | 2,363 | 5,335 |
| III. Short-term receivables |
|
|
43,595 | 60,592 | 35,763 | 43,229 | 40,997 |
| 1. Short-term receivables of customers |
|
|
53,134 | 70,303 | 45,177 | 52,102 | 50,324 |
| 2. Prepayments to suppliers |
|
|
2 | 43 | 100 | | 8 |
| 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 |
|
|
934 | 722 | 931 | 1,573 | 1,111 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,476 | -10,476 | -10,446 | -10,446 | -10,446 |
| IV. Inventories |
|
|
39,269 | 25,200 | 38,241 | 56,144 | 29,487 |
| 1. Inventories |
|
|
40,655 | 26,708 | 39,665 | 56,924 | 30,201 |
| 2. Provision for decline in value of inventories |
|
|
-1,386 | -1,508 | -1,424 | -779 | -714 |
| V. Other current assets |
|
|
86 | 285 | 703 | 1,184 | 533 |
| 1. Short-term prepaid expenses |
|
|
86 | 137 | 107 | 277 | 302 |
| 2. Deductible VAT |
|
|
| | 596 | 859 | 118 |
| 3. Taxes and the State Receivables |
|
|
| 148 | | 48 | 113 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,702 | 13,385 | 9,665 | 8,196 | 7,346 |
| 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 |
|
|
14,837 | 12,781 | 9,157 | 7,730 | 6,820 |
| 1. Tangible fixed assets |
|
|
9,894 | 7,921 | 4,463 | 3,203 | 2,458 |
| - Cost |
|
|
135,180 | 135,180 | 135,243 | 112,776 | 112,883 |
| - Accumulated depreciation |
|
|
-125,286 | -127,259 | -130,780 | -109,573 | -110,425 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
4,943 | 4,860 | 4,694 | 4,528 | 4,362 |
| - Cost |
|
|
6,956 | 6,956 | 6,956 | 6,956 | 6,956 |
| - Accumulated depreciation |
|
|
-2,014 | -2,097 | -2,263 | -2,429 | -2,594 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
865 | 605 | 508 | 465 | 526 |
| 1. Long-term prepaid expenses |
|
|
865 | 605 | 508 | 465 | 526 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
111,951 | 111,219 | 115,039 | 123,401 | 104,416 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
30,132 | 29,283 | 32,823 | 43,223 | 24,918 |
| I. Current liabilities |
|
|
29,232 | 24,283 | 24,817 | 35,465 | 20,883 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,899 | 150 | 150 | 150 | 100 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,371 | 16,374 | 18,461 | 29,126 | 16,032 |
| 4. Advances from customers |
|
|
817 | 1,111 | 306 | 276 | 236 |
| 5. Taxes and other payables to the State Budget |
|
|
636 | 907 | 255 | | 367 |
| 6. Payables to employees |
|
|
1,870 | 2,286 | 2,920 | 2,494 | 1,565 |
| 7. Short-term accrued expenses |
|
|
22 | 104 | 101 | 115 | 106 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
402 | 417 | 18 | 28 | 18 |
| 11. Other short-term payables |
|
|
2,342 | 1,891 | 1,416 | 1,309 | 1,328 |
| 12. Provision for short term payables |
|
|
840 | 980 | 1,020 | 1,826 | 1,062 |
| 13. Bonus and welfare fund |
|
|
32 | 64 | 170 | 140 | 70 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
900 | 5,000 | 8,005 | 7,758 | 4,035 |
| 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 |
|
|
900 | 5,000 | 8,005 | 7,758 | 4,035 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
81,819 | 81,936 | 82,216 | 80,178 | 79,498 |
| I. ShareHolder's equity |
|
|
81,819 | 81,936 | 82,216 | 80,178 | 79,498 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
24,000 | 24,000 | 24,000 | 24,000 | 24,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
5,902 | 5,902 | 5,902 | 5,902 | 5,902 |
| 5. Treasury shares |
|
|
-888 | -888 | -888 | -888 | -888 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,805 | 2,922 | 3,202 | 1,164 | 484 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,753 | 21 | 3 | 5 | 1 |
| - Profit after tax undistributed this period |
|
|
1,052 | 2,901 | 3,199 | 1,159 | 483 |
| 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 |
|
|
111,951 | 111,219 | 115,039 | 123,401 | 104,416 |
There is no report.
|
|