|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
19,988 | 26,186 | 43,457 | 60,566 | 76,641 |
| I. Cash and cash equivalents |
|
|
3,672 | 22,263 | 187 | 42 | 20 |
| 1. Cash |
|
|
22 | 63 | 187 | 42 | 20 |
| 2. Cash equivalents |
|
|
3,650 | 22,200 | | | |
| II. Short-term financial investments |
|
|
12,300 | | 27,800 | 55,550 | 73,366 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
12,300 | | 27,800 | 55,550 | 73,366 |
| III. Short-term receivables |
|
|
4,016 | 3,918 | 15,470 | 4,974 | 3,253 |
| 1. Short-term receivables of customers |
|
|
3,874 | 3,710 | 14,631 | 3,726 | 1,128 |
| 2. Prepayments to suppliers |
|
|
44 | 89 | 198 | 154 | 182 |
| 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 |
|
|
97 | 119 | 640 | 1,094 | 1,943 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
| | | | |
| 1. Inventories |
|
|
| | | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| 5 | | 1 | 1 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| 5 | | 1 | 1 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
153,423 | 149,052 | 142,050 | 136,436 | 130,752 |
| 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 |
|
|
147,566 | 147,203 | 141,513 | 135,902 | 130,215 |
| 1. Tangible fixed assets |
|
|
147,566 | 147,203 | 141,513 | 135,902 | 130,215 |
| - Cost |
|
|
182,832 | 187,585 | 187,585 | 187,658 | 187,658 |
| - Accumulated depreciation |
|
|
-35,265 | -40,382 | -46,072 | -51,756 | -57,443 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
406 | 300 | 367 | 342 | 378 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
406 | 300 | 367 | 342 | 378 |
| 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 |
|
|
5,450 | 1,549 | 169 | 192 | 158 |
| 1. Long-term prepaid expenses |
|
|
5,450 | 1,446 | 54 | 80 | 47 |
| 2. Deferred income tax assets |
|
|
| 103 | 115 | 112 | 112 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
173,411 | 175,239 | 185,507 | 197,002 | 207,392 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
13,332 | 6,056 | 6,037 | 6,193 | 6,803 |
| I. Current liabilities |
|
|
13,032 | 5,756 | 5,737 | 5,893 | 6,503 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
7,190 | | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
760 | 752 | 42 | 33 | 33 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
1,432 | 1,192 | 1,718 | 1,858 | 2,696 |
| 6. Payables to employees |
|
|
155 | 183 | 167 | 183 | 201 |
| 7. Short-term accrued expenses |
|
|
2,436 | 2,441 | 2,451 | 2,392 | 2,236 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
86 | 15 | 20 | 23 | 30 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
972 | 1,173 | 1,340 | 1,403 | 1,306 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
300 | 300 | 300 | 300 | 300 |
| 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 |
|
|
300 | 300 | 300 | 300 | 300 |
| 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 |
|
|
160,080 | 169,182 | 179,470 | 190,810 | 200,590 |
| I. ShareHolder's equity |
|
|
160,080 | 169,182 | 179,470 | 190,810 | 200,590 |
| 1. Owner's investment capital |
|
|
107,923 | 107,923 | 107,923 | 107,923 | 107,923 |
| 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 |
|
|
26,945 | 34,158 | 42,181 | 51,328 | 60,482 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
25,212 | 27,102 | 29,366 | 31,559 | 32,185 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
25,212 | 27,102 | 29,366 | 31,559 | 32,185 |
| 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 |
|
|
173,411 | 175,239 | 185,507 | 197,002 | 207,392 |
There is no report.
|
|