|
|
Q4 2020 | Q1 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
102,083 | 71,752 | 91,886 | 119,638 | 111,204 |
| I. Cash and cash equivalents |
|
|
27,065 | 2,873 | 15,284 | 13,302 | 12,153 |
| 1. Cash |
|
|
27,065 | 2,873 | 15,284 | 13,302 | 12,153 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
5,050 | 20,050 | 5,050 | 5,050 | 5,050 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,050 | 20,050 | 5,050 | 5,050 | 5,050 |
| III. Short-term receivables |
|
|
56,732 | 39,306 | 61,686 | 80,114 | 65,465 |
| 1. Short-term receivables of customers |
|
|
53,198 | 36,304 | 58,942 | 73,977 | 57,740 |
| 2. Prepayments to suppliers |
|
|
2,361 | 1,209 | 1,679 | 237 | 499 |
| 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 |
|
|
1,174 | 1,793 | 1,065 | 5,900 | 7,756 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -530 |
| IV. Inventories |
|
|
11,249 | 8,505 | 8,006 | 17,660 | 25,780 |
| 1. Inventories |
|
|
11,249 | 8,505 | 8,006 | 17,660 | 25,780 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,987 | 1,019 | 1,860 | 3,513 | 2,756 |
| 1. Short-term prepaid expenses |
|
|
1,987 | | 1,817 | 3,410 | 2,412 |
| 2. Deductible VAT |
|
|
| | | | 188 |
| 3. Taxes and the State Receivables |
|
|
| 1,019 | 43 | 103 | 156 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
53,410 | 56,060 | 58,957 | 57,221 | 55,855 |
| 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 |
|
|
25,555 | 27,335 | 30,608 | 27,901 | 27,939 |
| 1. Tangible fixed assets |
|
|
12,564 | 14,427 | 12,963 | 10,718 | 11,219 |
| - Cost |
|
|
45,190 | 47,816 | 45,574 | 44,507 | 47,578 |
| - Accumulated depreciation |
|
|
-32,626 | -33,389 | -32,611 | -33,789 | -36,359 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
12,991 | 12,908 | 17,645 | 17,183 | 16,721 |
| - Cost |
|
|
16,584 | 16,584 | 21,657 | 21,657 | 21,657 |
| - Accumulated depreciation |
|
|
-3,593 | -3,676 | -4,012 | -4,474 | -4,937 |
| III. Real Estate Investments |
|
|
22,338 | 22,221 | 21,873 | 21,408 | 20,944 |
| - Cost |
|
|
23,228 | 23,228 | 23,228 | 23,228 | 23,228 |
| - Accumulated depreciation |
|
|
-890 | -1,007 | -1,355 | -1,820 | -2,284 |
| IV. Long-term assets in progress |
|
|
509 | 509 | 491 | 1,574 | 1,969 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
509 | 509 | 491 | 1,574 | 1,969 |
| IV. Long-term financial investments |
|
|
500 | 500 | | | |
| 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 |
|
|
500 | 500 | | | |
| V. Total other long-term assets |
|
|
4,509 | 5,495 | 5,986 | 6,337 | 5,003 |
| 1. Long-term prepaid expenses |
|
|
4,509 | 5,495 | 5,394 | 5,252 | 4,705 |
| 2. Deferred income tax assets |
|
|
| | 592 | 1,086 | 298 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
155,493 | 127,812 | 150,843 | 176,859 | 167,059 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
102,089 | 72,398 | 89,313 | 112,926 | 101,766 |
| I. Current liabilities |
|
|
102,089 | 72,398 | 89,313 | 112,926 | 101,766 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
34,135 | 914 | 29,087 | 32,073 | 33,271 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
32,437 | 20,694 | 28,014 | 54,455 | 49,169 |
| 4. Advances from customers |
|
|
3,813 | 10,687 | 5,254 | 4,101 | 373 |
| 5. Taxes and other payables to the State Budget |
|
|
1,492 | 1,591 | 2,456 | 1,759 | 1,542 |
| 6. Payables to employees |
|
|
18,162 | 27,306 | 15,873 | 16,529 | 14,424 |
| 7. Short-term accrued expenses |
|
|
| | | | 505 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,653 | 7,767 | 2,557 | 1,449 | 570 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,397 | 3,438 | 6,073 | 2,561 | 1,912 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
53,404 | 55,414 | 61,530 | 63,933 | 65,293 |
| I. ShareHolder's equity |
|
|
53,404 | 55,414 | 61,530 | 63,933 | 65,293 |
| 1. Owner's investment capital |
|
|
34,000 | 34,000 | 34,000 | 34,000 | 34,000 |
| 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 |
|
|
7,912 | 7,912 | 12,747 | 16,024 | 19,500 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
11,492 | 13,502 | 14,783 | 13,909 | 11,793 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 11,492 | 2,249 | -720 | -2,413 |
| - Profit after tax undistributed this period |
|
|
11,492 | 2,010 | 12,534 | 14,629 | 14,206 |
| 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 |
|
|
155,493 | 127,812 | 150,843 | 176,859 | 167,059 |
There is no report.
|
|