|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
29,933 | 21,401 | 25,568 | 27,760 | 35,159 |
| I. Cash and cash equivalents |
|
|
4,914 | 5,267 | 252 | 3,136 | 2,053 |
| 1. Cash |
|
|
4,914 | 5,267 | 252 | 3,136 | 2,053 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
21,372 | 9,086 | 13,964 | 14,697 | 20,428 |
| 1. Short-term receivables of customers |
|
|
22,280 | 12,541 | 17,772 | 17,164 | 23,068 |
| 2. Prepayments to suppliers |
|
|
507 | 1,143 | 330 | 591 | 344 |
| 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 |
|
|
512 | 456 | 454 | 489 | 563 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,927 | -5,054 | -4,591 | -3,547 | -3,547 |
| IV. Inventories |
|
|
3,647 | 6,689 | 11,001 | 9,769 | 12,418 |
| 1. Inventories |
|
|
3,647 | 6,842 | 11,154 | 9,922 | 12,570 |
| 2. Provision for decline in value of inventories |
|
|
| -153 | -153 | -153 | -153 |
| V. Other current assets |
|
|
| 359 | 350 | 157 | 261 |
| 1. Short-term prepaid expenses |
|
|
| 359 | | | 261 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | 350 | 157 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,390 | 16,859 | 14,399 | 13,918 | 13,759 |
| I. Long-term receivables |
|
|
1,701 | 2,012 | 2,365 | 2,749 | 2,862 |
| 1. Long-term customer's receivables |
|
|
1,701 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| 2,012 | 2,365 | 2,749 | 2,862 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
12,688 | 11,658 | 9,485 | 9,017 | 8,258 |
| 1. Tangible fixed assets |
|
|
12,033 | 11,175 | 9,175 | 8,784 | 8,047 |
| - Cost |
|
|
67,835 | 69,082 | 67,701 | 69,250 | 68,501 |
| - Accumulated depreciation |
|
|
-55,802 | -57,907 | -58,526 | -60,466 | -60,454 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
655 | 483 | 310 | 233 | 210 |
| - Cost |
|
|
1,518 | 1,518 | 1,518 | 1,518 | 1,582 |
| - Accumulated depreciation |
|
|
-863 | -1,035 | -1,208 | -1,285 | -1,371 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
| 3,189 | 2,549 | 2,152 | 2,639 |
| 1. Long-term prepaid expenses |
|
|
| 3,189 | 2,549 | 2,152 | 2,639 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
44,322 | 38,260 | 39,967 | 41,678 | 48,918 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
21,325 | 16,645 | 15,760 | 16,888 | 24,681 |
| I. Current liabilities |
|
|
19,736 | 14,674 | 13,407 | 13,805 | 22,119 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
11,649 | 5,468 | 696 | 3,101 | 9,842 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,767 | 3,979 | 7,630 | 5,432 | 6,930 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
432 | 880 | 873 | 284 | 1,175 |
| 6. Payables to employees |
|
|
1,883 | 1,852 | 2,024 | 1,923 | 1,907 |
| 7. Short-term accrued expenses |
|
|
31 | 10 | 3 | 738 | 167 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
603 | 588 | 691 | 703 | 691 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
371 | 1,897 | 1,491 | 1,623 | 1,408 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,588 | 1,971 | 2,353 | 3,083 | 2,561 |
| 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 |
|
|
| | | 600 | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,588 | 1,971 | 2,353 | 2,483 | 2,561 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
22,998 | 21,615 | 24,206 | 24,790 | 24,237 |
| I. ShareHolder's equity |
|
|
22,998 | 21,615 | 24,206 | 24,790 | 24,237 |
| 1. Owner's investment capital |
|
|
12,500 | 12,500 | 12,500 | 12,500 | 12,500 |
| 2. Share capital surplus |
|
|
992 | 992 | 992 | 992 | 992 |
| 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 |
|
|
1,600 | 3,965 | 5,206 | 6,852 | 7,913 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
22 | 22 | 22 | 22 | 22 |
| 11. After tax undistributed profit |
|
|
7,884 | 4,137 | 5,487 | 4,424 | 2,810 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
7,884 | | | 792 | -169 |
| - Profit after tax undistributed this period |
|
|
| 4,137 | 5,487 | 3,633 | 2,979 |
| 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 |
|
|
44,322 | 38,260 | 39,967 | 41,678 | 48,918 |
There is no report.
|
|