|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
168,966 | 138,557 | 161,224 | 211,742 | 194,406 |
| I. Cash and cash equivalents |
|
|
5,222 | 6,086 | 9,073 | 16,315 | 23,242 |
| 1. Cash |
|
|
5,222 | 6,086 | 9,073 | 16,315 | 23,242 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| 50 | 50 | 50 | 50 |
| 1. Trading securities |
|
|
| 50 | 50 | 50 | 50 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
109,682 | 84,095 | 93,785 | 118,216 | 126,378 |
| 1. Short-term receivables of customers |
|
|
108,389 | 83,794 | 93,973 | 118,670 | 125,237 |
| 2. Prepayments to suppliers |
|
|
1,597 | 611 | 527 | 414 | 491 |
| 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 |
|
|
1,162 | 1,213 | 724 | 542 | 2,045 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,466 | -1,523 | -1,440 | -1,410 | -1,394 |
| IV. Inventories |
|
|
52,909 | 46,913 | 57,196 | 76,737 | 44,350 |
| 1. Inventories |
|
|
53,870 | 47,119 | 57,453 | 77,023 | 44,749 |
| 2. Provision for decline in value of inventories |
|
|
-961 | -206 | -258 | -285 | -399 |
| V. Other current assets |
|
|
1,153 | 1,413 | 1,121 | 424 | 386 |
| 1. Short-term prepaid expenses |
|
|
58 | | | | |
| 2. Deductible VAT |
|
|
672 | 1,228 | 1,055 | 370 | |
| 3. Taxes and the State Receivables |
|
|
422 | 185 | 66 | 54 | 386 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,380 | 13,096 | 15,663 | 17,104 | 15,770 |
| I. Long-term receivables |
|
|
90 | 12 | 47 | 15 | 17 |
| 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 |
|
|
90 | 12 | 47 | 15 | 17 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
9,517 | 9,426 | 8,924 | 14,970 | 13,782 |
| 1. Tangible fixed assets |
|
|
9,517 | 9,426 | 8,924 | 14,970 | 13,782 |
| - Cost |
|
|
31,952 | 32,376 | 33,790 | 41,949 | 43,235 |
| - Accumulated depreciation |
|
|
-22,435 | -22,950 | -24,866 | -26,979 | -29,452 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
210 | 170 | 170 | 170 | 170 |
| - Accumulated depreciation |
|
|
-210 | -170 | -170 | -170 | -170 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
322 | 750 | 4,308 | 39 | 39 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
322 | 750 | 4,308 | 39 | 39 |
| 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 |
|
|
2,452 | 2,909 | 2,383 | 2,080 | 1,931 |
| 1. Long-term prepaid expenses |
|
|
2,452 | 2,909 | 2,383 | 2,080 | 1,931 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
181,346 | 151,654 | 176,887 | 228,845 | 210,176 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
159,828 | 128,506 | 152,362 | 201,432 | 180,265 |
| I. Current liabilities |
|
|
157,786 | 127,266 | 151,782 | 199,399 | 178,671 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,142 | 7,927 | 14,349 | 25,530 | 39,072 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
136,871 | 97,256 | 119,456 | 165,548 | 128,630 |
| 4. Advances from customers |
|
|
2,423 | 10,273 | 2,345 | 2,145 | 2,877 |
| 5. Taxes and other payables to the State Budget |
|
|
72 | 428 | 200 | 1,445 | 3,596 |
| 6. Payables to employees |
|
|
2,218 | 3,217 | 2,632 | 3,197 | 2,767 |
| 7. Short-term accrued expenses |
|
|
94 | 121 | 167 | 232 | 192 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 84 | |
| 11. Other short-term payables |
|
|
6,626 | 7,705 | 12,123 | 497 | 511 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
339 | 339 | 509 | 719 | 1,026 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,042 | 1,240 | 580 | 2,033 | 1,594 |
| 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 |
|
|
2,042 | 1,240 | 580 | 2,033 | 1,594 |
| 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 |
|
|
21,518 | 23,148 | 24,524 | 27,413 | 29,911 |
| I. ShareHolder's equity |
|
|
21,518 | 23,148 | 24,524 | 27,413 | 29,911 |
| 1. Owner's investment capital |
|
|
17,500 | 17,500 | 17,500 | 17,500 | 17,500 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-351 | -442 | -462 | -483 | -483 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
899 | 899 | 1,617 | 2,342 | 3,287 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,470 | 5,191 | 5,869 | 8,053 | 9,606 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,311 | 3,470 | 3,450 | 4,903 | 6,317 |
| - Profit after tax undistributed this period |
|
|
159 | 1,720 | 2,419 | 3,150 | 3,289 |
| 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 |
|
|
181,346 | 151,654 | 176,887 | 228,845 | 210,176 |
There is no report.
|
|