|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
138,381 | 107,393 | 128,321 | 150,037 | 174,347 |
| I. Cash and cash equivalents |
|
|
15,993 | 13,104 | 10,676 | 8,240 | 11,807 |
| 1. Cash |
|
|
15,993 | 13,104 | 10,676 | 8,240 | 9,917 |
| 2. Cash equivalents |
|
|
| | | | 1,890 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
19,744 | 21,757 | 21,875 | 18,171 | 12,174 |
| 1. Short-term receivables of customers |
|
|
18,060 | 21,041 | 21,682 | 17,218 | 11,982 |
| 2. Prepayments to suppliers |
|
|
1,491 | 447 | 100 | 594 | 138 |
| 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 |
|
|
432 | 509 | 332 | 599 | 293 |
| 7. Provision for doubtful short-term receivables |
|
|
-239 | -239 | -239 | -239 | -239 |
| IV. Inventories |
|
|
99,712 | 70,628 | 94,132 | 121,991 | 148,434 |
| 1. Inventories |
|
|
103,767 | 71,450 | 94,132 | 124,118 | 155,440 |
| 2. Provision for decline in value of inventories |
|
|
-4,054 | -822 | | -2,126 | -7,007 |
| V. Other current assets |
|
|
2,932 | 1,905 | 1,638 | 1,634 | 1,931 |
| 1. Short-term prepaid expenses |
|
|
176 | 291 | | | |
| 2. Deductible VAT |
|
|
2,756 | 1,613 | 1,638 | 1,634 | 1,931 |
| 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 |
|
|
69,439 | 65,345 | 58,370 | 50,833 | 48,626 |
| I. Long-term receivables |
|
|
| 18 | | | |
| 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 |
|
|
| 18 | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
44,716 | 60,689 | 55,211 | 48,750 | 46,154 |
| 1. Tangible fixed assets |
|
|
39,658 | 55,775 | 50,422 | 44,086 | 41,605 |
| - Cost |
|
|
125,498 | 150,123 | 149,228 | 149,361 | 152,198 |
| - Accumulated depreciation |
|
|
-85,840 | -94,347 | -98,806 | -105,275 | -110,592 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,058 | 4,914 | 4,789 | 4,664 | 4,548 |
| - Cost |
|
|
6,598 | 6,598 | 6,598 | 6,598 | 6,598 |
| - Accumulated depreciation |
|
|
-1,540 | -1,685 | -1,809 | -1,934 | -2,050 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
24,709 | 1,851 | | 55 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
24,709 | 1,851 | | 55 | |
| 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 |
|
|
14 | 2,788 | 3,159 | 2,028 | 2,473 |
| 1. Long-term prepaid expenses |
|
|
14 | 2,788 | 3,159 | 2,028 | 2,473 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
207,820 | 172,738 | 186,690 | 200,870 | 222,973 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
117,709 | 89,599 | 106,354 | 114,196 | 127,316 |
| I. Current liabilities |
|
|
95,135 | 74,386 | 96,340 | 109,382 | 126,275 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
75,502 | 57,828 | 82,039 | 98,235 | 112,622 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,115 | 3,117 | 6,354 | 1,323 | 2,873 |
| 4. Advances from customers |
|
|
3,777 | 417 | 228 | 339 | 174 |
| 5. Taxes and other payables to the State Budget |
|
|
540 | 207 | 134 | 89 | 191 |
| 6. Payables to employees |
|
|
7,718 | 5,371 | 3,849 | 5,922 | 6,029 |
| 7. Short-term accrued expenses |
|
|
1,213 | 3,950 | 1,200 | 2,081 | 2,419 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
813 | 994 | 822 | 731 | 868 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,457 | 2,501 | 1,714 | 662 | 1,099 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
22,574 | 15,214 | 10,014 | 4,814 | 1,040 |
| 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 |
|
|
22,574 | 15,214 | 10,014 | 4,814 | 1,040 |
| 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 |
|
|
90,112 | 83,139 | 80,337 | 86,674 | 95,657 |
| I. ShareHolder's equity |
|
|
90,112 | 83,139 | 80,337 | 86,674 | 95,657 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
442 | 442 | 442 | 442 | 442 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-49 | -49 | -49 | -49 | -49 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
14,975 | 14,975 | 14,975 | 14,975 | 14,975 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
24,743 | 17,770 | 14,968 | 21,305 | 30,289 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
11,026 | 15,742 | 13,470 | 10,747 | 13,643 |
| - Profit after tax undistributed this period |
|
|
13,718 | 2,029 | 1,498 | 10,558 | 16,646 |
| 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 |
|
|
207,820 | 172,738 | 186,690 | 200,870 | 222,973 |
There is no report.
|
|