|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
62,128 | 55,467 | 58,443 | 86,276 | 106,658 |
| I. Cash and cash equivalents |
|
|
4,656 | 9,995 | 18,237 | 33,746 | 59,797 |
| 1. Cash |
|
|
4,656 | 9,995 | 18,237 | 13,356 | 1,326 |
| 2. Cash equivalents |
|
|
| | | 20,390 | 58,471 |
| II. Short-term financial investments |
|
|
| | | | 300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 300 |
| III. Short-term receivables |
|
|
4,360 | 2,991 | 2,988 | 3,100 | 4,567 |
| 1. Short-term receivables of customers |
|
|
1,878 | 2,338 | 2,120 | 2,507 | 4,235 |
| 2. Prepayments to suppliers |
|
|
2,214 | 254 | 326 | 273 | 225 |
| 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 |
|
|
269 | 399 | 542 | 320 | 107 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
50,890 | 39,966 | 34,610 | 47,915 | 41,030 |
| 1. Inventories |
|
|
59,512 | 46,029 | 39,899 | 52,898 | 46,469 |
| 2. Provision for decline in value of inventories |
|
|
-8,622 | -6,064 | -5,290 | -4,983 | -5,439 |
| V. Other current assets |
|
|
2,222 | 2,515 | 2,609 | 1,514 | 964 |
| 1. Short-term prepaid expenses |
|
|
237 | 764 | 807 | 991 | 384 |
| 2. Deductible VAT |
|
|
| | 1,802 | 524 | 581 |
| 3. Taxes and the State Receivables |
|
|
1,985 | 1,751 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
137,431 | 124,803 | 114,935 | 97,537 | 84,439 |
| 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 |
|
|
86,645 | 83,461 | 79,807 | 67,529 | 59,696 |
| 1. Tangible fixed assets |
|
|
86,616 | 83,452 | 79,807 | 67,529 | 59,696 |
| - Cost |
|
|
420,648 | 427,467 | 434,304 | 431,692 | 434,036 |
| - Accumulated depreciation |
|
|
-334,032 | -344,015 | -354,497 | -364,163 | -374,340 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
29 | 9 | | | |
| - Cost |
|
|
280 | 280 | 280 | 280 | 280 |
| - Accumulated depreciation |
|
|
-251 | -271 | -280 | -280 | -280 |
| III. Real Estate Investments |
|
|
| | | 2,865 | 2,683 |
| - Cost |
|
|
| | | 3,642 | 3,642 |
| - Accumulated depreciation |
|
|
| | | -777 | -960 |
| IV. Long-term assets in progress |
|
|
975 | 2,862 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
975 | 2,862 | | | |
| 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 |
|
|
49,811 | 38,480 | 35,128 | 27,142 | 22,060 |
| 1. Long-term prepaid expenses |
|
|
45,979 | 38,480 | 34,692 | 26,282 | 20,785 |
| 2. Deferred income tax assets |
|
|
3,832 | | 436 | 860 | 1,275 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
199,559 | 180,270 | 173,379 | 183,813 | 191,097 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
58,500 | 47,249 | 50,115 | 52,619 | 59,997 |
| I. Current liabilities |
|
|
41,558 | 33,685 | 36,072 | 42,282 | 50,384 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,015 | 7,162 | 6,012 | 6,244 | 8,708 |
| 4. Advances from customers |
|
|
1,082 | 625 | 519 | 506 | 580 |
| 5. Taxes and other payables to the State Budget |
|
|
7,544 | 8,349 | 15,230 | 20,360 | 24,002 |
| 6. Payables to employees |
|
|
5,418 | 2,740 | 5,858 | 2,776 | 2,524 |
| 7. Short-term accrued expenses |
|
|
2,128 | 2,624 | 1,861 | 1,586 | 1,794 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
324 | 555 | 517 | 65 | |
| 11. Other short-term payables |
|
|
8,483 | 10,655 | 5,976 | 8,921 | 8,445 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-436 | 975 | 98 | 1,825 | 4,331 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,942 | 13,565 | 14,044 | 10,337 | 9,613 |
| 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 |
|
|
1,770 | 2,000 | 2,678 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
4,636 | 124 | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
10,536 | 11,440 | 11,365 | 10,337 | 9,613 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
141,059 | 133,021 | 123,264 | 131,194 | 131,100 |
| I. ShareHolder's equity |
|
|
141,059 | 133,021 | 123,264 | 131,194 | 131,100 |
| 1. Owner's investment capital |
|
|
105,000 | 105,000 | 105,000 | 105,000 | 105,000 |
| 2. Share capital surplus |
|
|
7,391 | 7,391 | 7,391 | 7,391 | 7,391 |
| 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 |
|
|
21,774 | 8,000 | 8,000 | 8,000 | 8,000 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,894 | 12,631 | 2,873 | 10,803 | 10,709 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,427 | 10,902 | 12,451 | 1,962 | 4,234 |
| - Profit after tax undistributed this period |
|
|
4,467 | 1,729 | -9,578 | 8,841 | 6,475 |
| 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 |
|
|
199,559 | 180,270 | 173,379 | 183,813 | 191,097 |
There is no report.
|
|