|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
121,193 | 142,188 | 160,375 | 197,850 | 241,273 |
| I. Cash and cash equivalents |
|
|
43,395 | 66,224 | 117,848 | 110,520 | 53,378 |
| 1. Cash |
|
|
2,395 | 9,524 | 848 | 1,020 | 1,378 |
| 2. Cash equivalents |
|
|
41,000 | 56,700 | 117,000 | 109,500 | 52,000 |
| II. Short-term financial investments |
|
|
| 4,000 | | 20,000 | 118,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 4,000 | | 20,000 | 118,000 |
| III. Short-term receivables |
|
|
67,344 | 60,803 | 31,033 | 58,292 | 61,269 |
| 1. Short-term receivables of customers |
|
|
67,136 | 60,473 | 28,048 | 54,829 | 54,962 |
| 2. Prepayments to suppliers |
|
|
162 | 115 | 2,847 | 3,008 | 3,018 |
| 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 |
|
|
46 | 215 | 138 | 455 | 3,288 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
9,660 | 10,520 | 10,938 | 8,629 | 8,065 |
| 1. Inventories |
|
|
9,660 | 10,525 | 10,958 | 8,629 | 8,095 |
| 2. Provision for decline in value of inventories |
|
|
| -5 | -20 | | -29 |
| V. Other current assets |
|
|
794 | 641 | 556 | 408 | 561 |
| 1. Short-term prepaid expenses |
|
|
794 | 641 | 556 | 408 | 561 |
| 2. Deductible VAT |
|
|
| | | | |
| 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 |
|
|
51,974 | 43,713 | 42,204 | 45,300 | 36,958 |
| I. Long-term receivables |
|
|
300 | 1,113 | 963 | 963 | 813 |
| 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 |
|
|
300 | 1,113 | 963 | 963 | 813 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
24,929 | 19,675 | 23,266 | 30,396 | 24,955 |
| 1. Tangible fixed assets |
|
|
22,123 | 17,921 | 22,564 | 24,045 | 19,838 |
| - Cost |
|
|
68,333 | 67,416 | 77,305 | 74,664 | 71,638 |
| - Accumulated depreciation |
|
|
-46,210 | -49,495 | -54,740 | -50,620 | -51,800 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,806 | 1,754 | 701 | 6,351 | 5,117 |
| - Cost |
|
|
12,116 | 12,116 | 12,116 | 18,686 | 18,054 |
| - Accumulated depreciation |
|
|
-9,311 | -10,363 | -11,415 | -12,335 | -12,937 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
638 | 628 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
638 | 628 | | | |
| 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 |
|
|
26,107 | 22,297 | 17,975 | 13,942 | 11,190 |
| 1. Long-term prepaid expenses |
|
|
25,292 | 21,247 | 17,051 | 13,211 | 10,382 |
| 2. Deferred income tax assets |
|
|
815 | 1,050 | 925 | 731 | 809 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
173,166 | 185,901 | 202,579 | 243,150 | 278,231 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
23,176 | 19,400 | 20,652 | 30,521 | 33,005 |
| I. Current liabilities |
|
|
16,501 | 12,723 | 15,623 | 20,786 | 25,233 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,122 | 2,376 | 5,470 | 11,758 | 12,494 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
2,885 | 2,476 | 1,647 | 3,616 | 4,469 |
| 6. Payables to employees |
|
|
| 7,566 | | | |
| 7. Short-term accrued expenses |
|
|
7,116 | | 8,231 | 5,142 | 7,990 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
216 | 147 | 118 | 112 | 122 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
162 | 158 | 158 | 158 | 158 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
6,676 | 6,678 | 5,029 | 9,736 | 7,771 |
| 1. Long-term payables to sellers |
|
|
| | | 4,632 | 2,772 |
| 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 |
|
|
6,676 | 6,678 | 5,029 | | 4,999 |
| 11. Long-term unrealized revenue |
|
|
| | | 5,104 | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
149,990 | 166,500 | 181,927 | 212,629 | 245,227 |
| I. ShareHolder's equity |
|
|
149,990 | 166,500 | 181,927 | 212,629 | 245,227 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
| 2. Share capital surplus |
|
|
176 | 176 | 176 | 176 | 176 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-247 | -247 | -247 | -247 | -247 |
| 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 |
|
|
70,061 | 86,571 | 101,998 | 132,700 | 165,298 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
41,581 | 60,486 | 76,996 | 92,423 | 123,125 |
| - Profit after tax undistributed this period |
|
|
28,480 | 26,085 | 25,003 | 40,277 | 42,173 |
| 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 |
|
|
173,166 | 185,901 | 202,579 | 243,150 | 278,231 |
There is no report.
|
|